Third Coast Bancshares, Inc.

TCBX

TCBXThird Coast Bancshares, Inc. US flag

New York Stock Exchange

40.07

USD

+0.03

- -

565.03MMarket Cap

Profitability (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Return on Common Equity (%)	- -	51.15	28.39	29.63	35.98	37.65	36.99
Return on Assets (%)	- -	0.87	0.52	0.59	0.82	1.02	1.29
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	100	100	100	100	100	100	100
EBITDA Margin (%)	2.53	0.11	-0.29	2.08	2.68	2.71	2.29
Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	9.42	22.56	15.55	18.88	28.3	35.99	39.83
Profit Margin (%)	6.94	17.51	12.27	15.21	22.71	27.96	31.91
Net Income to Common Margin (%)	6.94	17.51	12.27	14.05	19.49	25.18	29.62
Effective Tax Rate (%)	26.35	22.39	21.12	19.46	19.73	22.3	19.89
Dvd Payout Ratio (%)	- -	- -	- -	-6.94	- -	- -	- -
Sustainable Growth Rate (%)	- -	51.15	28.39	31.68	35.98	37.65	36.99

Credit (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	30	34	1	129	142	133	137
ST Debt	- -	- -	1	31	39	31	38
LT Debt	30	34	- -	99	103	102	99
Total Debt/EBITDA	34.95	434.29	-3.7	50.66	35.91	28.69	28.85
Net Debt/EBITDA	-75.34	-2,147.74	1,206.9	-85.57	-44.98	-56.25	-11.93
Total Debt/EBIT	- -	- -	- -	- -	- -	- -	- -
Net Debt/EBIT	- -	- -	- -	- -	- -	- -	- -
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	1.77	1.66	1.98	1.77	2.1	2.74	3.69
Long-Term Debt/Equity (%)	53.01	27.83	- -	25.82	24.96	22.07	18.66
Long-Term Debt/Capital (%)	64.92	52.25	- -	50.19	43.9	37.91	29.65
Long-Term Debt/Total Assets (%)	3.27	1.81	- -	2.61	2.34	2.06	1.86
Total Debt/Equity (%)	53.01	27.83	0.33	33.9	34.4	28.77	25.79
Total Debt/Capital (%)	64.92	52.25	1.98	65.91	60.5	49.43	40.98
Total Debt/Total Assets (%)	3.27	1.81	0.04	3.43	3.22	2.68	2.56
Net Debt to Equity	-114.26	-137.63	-108.98	-57.27	-43.08	-56.41	-10.66
Net Debt/Capital (%)	133.45	122.67	117.92	163.8	283.13	251.42	-35.67
EBITDA	1	- -	- -	3	4	5	5
EBITDA-CapEx	-2	-1	-6	-10	1	3	2
Operating Income (Loss)	- -	- -	- -	- -	- -	- -	- -

Liquidity (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	- -	- -	- -	- -	- -	- -	- -
Current Ratio	- -	- -	- -	- -	- -	- -	- -
Quick Ratio	- -	- -	- -	- -	- -	- -	- -
CFO/Avg Current Liab	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	1.77	1.66	1.98	1.77	2.1	2.74	3.69
Long-Term Debt/Equity (%)	53.01	27.83	- -	25.82	24.96	22.07	18.66
Long-Term Debt/Capital (%)	64.92	52.25	- -	50.19	43.9	37.91	29.65
Long-Term Debt/Total Assets (%)	3.27	1.81	- -	2.61	2.34	2.06	1.86
Total Debt/Equity (%)	53.01	27.83	0.33	33.9	34.4	28.77	25.79
Total Debt/Capital (%)	64.92	52.25	1.98	65.91	60.5	49.43	40.98
Total Debt/Total Assets (%)	3.27	1.81	0.04	3.43	3.22	2.68	2.56
CFO/Total Liabilities	0.41	-0.21	0.21	0.64	0.98	0.78	1.06
CFO/CapEx	1.21	-2.7	0.82	1.79	11.37	19.9	18.96
Altman's Z-Score	0.06	0.06	0.11	0.1	0.1	0.13	0.15

Working Capital (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	- -	8.17	7.79	8.59	7.09	6.97	7.55
Days Sales Outstanding	- -	44.65	46.85	42.49	51.45	52.39	48.37
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover Days	- -	- -	- -	- -	- -	- -	- -
Cash Conversion Cycle	- -	- -	- -	- -	- -	- -	- -
Inventory to Cash Days	- -	- -	- -	- -	- -	- -	- -
Inventories	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	- -	- -	205	248	270	464	526
- Cash & Cash Equivalents	96	201	327	330	297	372	175
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	30	34	1	129	142	133	137
Enterprise Value	-66	-193	-148	-128	-63	-159	264
Total Capital	47	65	51	196	234	268	334
Total Debt/Capital (%)	64.92	52.25	1.98	65.91	60.5	49.43	40.98
Total Debt / EV	-0.46	-0.18	-0.01	-1.01	-2.24	-0.83	0.52
EV/Sales	- -	- -	- -	- -	- -	- -	1.27
EV/EBITDA	- -	- -	- -	- -	- -	- -	55.56
EV/EBIT	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	5.19
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	4.93
Diluted Market Cap	- -	- -	211	253	335	582	664
Diluted Enterprise Value	-65	-168	-114	53	180	343	626
EV per Share	- -	- -	- -	- -	- -	- -	19.06
TTM Sales	34	69	93	123	147	170	208
TTM EBITDA	1	- -	- -	3	4	5	5
TTM Operating Income	- -	- -	- -	- -	- -	- -	- -
TTM Cash Flow to Firm	4	-4	5	22	39	35	51
TTM Free Cash Flow to Firm	7	-2	10	34	43	37	54

Multiples (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Price/Free Cash Flow	- -	- -	20.72	7.46	7.89	15.76	12.41
EV/EBIT	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	-66	-193	-148	-128	-63	-159	264
Low Price	- -	- -	24.51	16.35	12.3	18	25.17
EV/Sales	- -	- -	- -	- -	- -	- -	1.27
EV/EBITDA	- -	- -	- -	- -	- -	- -	55.56
Price/Earnings	- -	- -	17.91	14.39	9.42	10.8	8.55
Price/Earnings Average	- -	- -	18.51	16.61	8.23	7.65	7.96
Price/Earnings High	- -	- -	21.02	20.89	10.19	11.98	9.38
Price/Earnings Low	- -	- -	16.89	12.77	5.83	5.73	5.66
Price/Book Value	- -	- -	4.13	3.71	2.92	3.42	2.67
Price/Book Value Average	- -	- -	4.27	4.28	2.55	2.42	2.48
Price/Book Value High	- -	- -	4.85	5.39	3.16	3.79	2.93
Price/Book Value Low	- -	- -	3.9	3.29	1.81	1.81	1.77
Price/Tangible Book Value	- -	- -	0.73	0.68	0.69	1.05	1.03
Price/Tangible Book Value Average	- -	- -	0.76	0.79	0.6	0.74	0.96
Price/Tangible Book Value High	- -	- -	0.86	0.99	0.74	1.16	1.13
Price/Tangible Book Value Low	- -	- -	0.69	0.61	0.43	0.56	0.68
Price/Sales	- -	- -	2.2	2.02	1.84	2.72	2.53
Price/Sales Average	- -	- -	2.27	2.33	1.6	1.93	2.36
Price/Sales High	- -	- -	2.58	2.94	1.99	3.02	2.78
Price/Sales Low	- -	- -	2.07	1.79	1.14	1.44	1.68
Price/Cash Flow	- -	- -	44.63	11.39	6.91	13.2	10.35
Price/Cash Flow Average	- -	- -	46.13	13.14	6.04	9.35	9.64
Price/Cash Flow High	- -	- -	52.39	16.53	7.47	14.63	11.35
Price/Cash Flow Low	- -	- -	42.1	10.1	4.28	7	6.85
Price/Free Cash Flow Average	- -	- -	21.42	8.61	6.9	11.16	11.56
Price/Free Cash Flow High	- -	- -	24.33	10.83	8.54	17.48	13.62
Price/Free Cash Flow Low	- -	- -	19.55	6.62	4.89	8.36	8.22
EV/Sales Average	- -	- -	- -	0.7	0.55	0.52	2.17
EV/Sales High	- -	- -	- -	1.3	0.93	1.61	2.59
EV/Sales Low	- -	- -	- -	0.16	0.08	0.04	1.49
EV/EBITDA Average	-75.34	-2,147.74	423.66	33.66	20.49	19.36	95.12
EV/EBITDA High	-75.34	-2,147.74	317.42	62.56	34.69	59.58	113.49
EV/EBITDA Low	-75.34	-2,147.74	492.11	7.75	3.04	1.5	65.29
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -
Last Price	- -	- -	25.98	18.43	19.87	33.95	38.01
High Price	- -	- -	30.5	26.75	21.5	37.65	41.7
Enterprise Value Average	-65	-168	-114	86	81	89	452
Enterprise Value High	-65	-168	-86	160	137	275	539
Enterprise Value Low	-65	-168	-133	20	12	7	310

Profitability (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Return on Common Equity (%)	- -	51.15	28.39	29.63	35.98	37.65	36.99
Return on Assets (%)	- -	0.87	0.52	0.59	0.82	1.02	1.29
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	100	100	100	100	100	100	100
EBITDA Margin (%)	2.53	0.11	-0.29	2.08	2.68	2.71	2.29
Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	9.42	22.56	15.55	18.88	28.3	35.99	39.83
Profit Margin (%)	6.94	17.51	12.27	15.21	22.71	27.96	31.91
Net Income to Common Margin (%)	6.94	17.51	12.27	14.05	19.49	25.18	29.62
Effective Tax Rate (%)	26.35	22.39	21.12	19.46	19.73	22.3	19.89
Dvd Payout Ratio (%)	- -	- -	- -	-6.94	- -	- -	- -
Sustainable Growth Rate (%)	- -	51.15	28.39	31.68	35.98	37.65	36.99

Credit (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	30	34	1	129	142	133	137
ST Debt	- -	- -	1	31	39	31	38
LT Debt	30	34	- -	99	103	102	99
Total Debt/EBITDA	34.95	434.29	-3.7	50.66	35.91	28.69	28.85
Net Debt/EBITDA	-75.34	-2,147.74	1,206.9	-85.57	-44.98	-56.25	-11.93
Total Debt/EBIT	- -	- -	- -	- -	- -	- -	- -
Net Debt/EBIT	- -	- -	- -	- -	- -	- -	- -
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	1.77	1.66	1.98	1.77	2.1	2.74	3.69
Long-Term Debt/Equity (%)	53.01	27.83	- -	25.82	24.96	22.07	18.66
Long-Term Debt/Capital (%)	64.92	52.25	- -	50.19	43.9	37.91	29.65
Long-Term Debt/Total Assets (%)	3.27	1.81	- -	2.61	2.34	2.06	1.86
Total Debt/Equity (%)	53.01	27.83	0.33	33.9	34.4	28.77	25.79
Total Debt/Capital (%)	64.92	52.25	1.98	65.91	60.5	49.43	40.98
Total Debt/Total Assets (%)	3.27	1.81	0.04	3.43	3.22	2.68	2.56
Net Debt to Equity	-114.26	-137.63	-108.98	-57.27	-43.08	-56.41	-10.66
Net Debt/Capital (%)	133.45	122.67	117.92	163.8	283.13	251.42	-35.67
EBITDA	1	- -	- -	3	4	5	5
EBITDA-CapEx	-2	-1	-6	-10	1	3	2
Operating Income (Loss)	- -	- -	- -	- -	- -	- -	- -

Liquidity (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	- -	- -	- -	- -	- -	- -	- -
Current Ratio	- -	- -	- -	- -	- -	- -	- -
Quick Ratio	- -	- -	- -	- -	- -	- -	- -
CFO/Avg Current Liab	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	1.77	1.66	1.98	1.77	2.1	2.74	3.69
Long-Term Debt/Equity (%)	53.01	27.83	- -	25.82	24.96	22.07	18.66
Long-Term Debt/Capital (%)	64.92	52.25	- -	50.19	43.9	37.91	29.65
Long-Term Debt/Total Assets (%)	3.27	1.81	- -	2.61	2.34	2.06	1.86
Total Debt/Equity (%)	53.01	27.83	0.33	33.9	34.4	28.77	25.79
Total Debt/Capital (%)	64.92	52.25	1.98	65.91	60.5	49.43	40.98
Total Debt/Total Assets (%)	3.27	1.81	0.04	3.43	3.22	2.68	2.56
CFO/Total Liabilities	0.41	-0.21	0.21	0.64	0.98	0.78	1.06
CFO/CapEx	1.21	-2.7	0.82	1.79	11.37	19.9	18.96
Altman's Z-Score	0.06	0.06	0.11	0.1	0.1	0.13	0.15

Working Capital (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	- -	8.17	7.79	8.59	7.09	6.97	7.55
Days Sales Outstanding	- -	44.65	46.85	42.49	51.45	52.39	48.37
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover Days	- -	- -	- -	- -	- -	- -	- -
Cash Conversion Cycle	- -	- -	- -	- -	- -	- -	- -
Inventory to Cash Days	- -	- -	- -	- -	- -	- -	- -
Inventories	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	- -	- -	205	248	270	464	526
- Cash & Cash Equivalents	96	201	327	330	297	372	175
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	30	34	1	129	142	133	137
Enterprise Value	-66	-193	-148	-128	-63	-159	264
Total Capital	47	65	51	196	234	268	334
Total Debt/Capital (%)	64.92	52.25	1.98	65.91	60.5	49.43	40.98
Total Debt / EV	-0.46	-0.18	-0.01	-1.01	-2.24	-0.83	0.52
EV/Sales	- -	- -	- -	- -	- -	- -	1.27
EV/EBITDA	- -	- -	- -	- -	- -	- -	55.56
EV/EBIT	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	5.19
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	4.93
Diluted Market Cap	- -	- -	211	253	335	582	664
Diluted Enterprise Value	-65	-168	-114	53	180	343	626
EV per Share	- -	- -	- -	- -	- -	- -	19.06
TTM Sales	34	69	93	123	147	170	208
TTM EBITDA	1	- -	- -	3	4	5	5
TTM Operating Income	- -	- -	- -	- -	- -	- -	- -
TTM Cash Flow to Firm	4	-4	5	22	39	35	51
TTM Free Cash Flow to Firm	7	-2	10	34	43	37	54

Multiples (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Price/Free Cash Flow	- -	- -	20.72	7.46	7.89	15.76	12.41
EV/EBIT	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	-66	-193	-148	-128	-63	-159	264
Low Price	- -	- -	24.51	16.35	12.3	18	25.17
EV/Sales	- -	- -	- -	- -	- -	- -	1.27
EV/EBITDA	- -	- -	- -	- -	- -	- -	55.56
Price/Earnings	- -	- -	17.91	14.39	9.42	10.8	8.55
Price/Earnings Average	- -	- -	18.51	16.61	8.23	7.65	7.96
Price/Earnings High	- -	- -	21.02	20.89	10.19	11.98	9.38
Price/Earnings Low	- -	- -	16.89	12.77	5.83	5.73	5.66
Price/Book Value	- -	- -	4.13	3.71	2.92	3.42	2.67
Price/Book Value Average	- -	- -	4.27	4.28	2.55	2.42	2.48
Price/Book Value High	- -	- -	4.85	5.39	3.16	3.79	2.93
Price/Book Value Low	- -	- -	3.9	3.29	1.81	1.81	1.77
Price/Tangible Book Value	- -	- -	0.73	0.68	0.69	1.05	1.03
Price/Tangible Book Value Average	- -	- -	0.76	0.79	0.6	0.74	0.96
Price/Tangible Book Value High	- -	- -	0.86	0.99	0.74	1.16	1.13
Price/Tangible Book Value Low	- -	- -	0.69	0.61	0.43	0.56	0.68
Price/Sales	- -	- -	2.2	2.02	1.84	2.72	2.53
Price/Sales Average	- -	- -	2.27	2.33	1.6	1.93	2.36
Price/Sales High	- -	- -	2.58	2.94	1.99	3.02	2.78
Price/Sales Low	- -	- -	2.07	1.79	1.14	1.44	1.68
Price/Cash Flow	- -	- -	44.63	11.39	6.91	13.2	10.35
Price/Cash Flow Average	- -	- -	46.13	13.14	6.04	9.35	9.64
Price/Cash Flow High	- -	- -	52.39	16.53	7.47	14.63	11.35
Price/Cash Flow Low	- -	- -	42.1	10.1	4.28	7	6.85
Price/Free Cash Flow Average	- -	- -	21.42	8.61	6.9	11.16	11.56
Price/Free Cash Flow High	- -	- -	24.33	10.83	8.54	17.48	13.62
Price/Free Cash Flow Low	- -	- -	19.55	6.62	4.89	8.36	8.22
EV/Sales Average	- -	- -	- -	0.7	0.55	0.52	2.17
EV/Sales High	- -	- -	- -	1.3	0.93	1.61	2.59
EV/Sales Low	- -	- -	- -	0.16	0.08	0.04	1.49
EV/EBITDA Average	-75.34	-2,147.74	423.66	33.66	20.49	19.36	95.12
EV/EBITDA High	-75.34	-2,147.74	317.42	62.56	34.69	59.58	113.49
EV/EBITDA Low	-75.34	-2,147.74	492.11	7.75	3.04	1.5	65.29
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -
Last Price	- -	- -	25.98	18.43	19.87	33.95	38.01
High Price	- -	- -	30.5	26.75	21.5	37.65	41.7
Enterprise Value Average	-65	-168	-114	86	81	89	452
Enterprise Value High	-65	-168	-86	160	137	275	539
Enterprise Value Low	-65	-168	-133	20	12	7	310

Shares Outstanding	12	12	13	14	14	14	14
Diluted Weighted Avg Shares	7	6	8	14	17	17	17
Basic Weighted Avg Shares	7	6	8	13	14	14	14
Revenue per Share	4.96	11.08	11.83	9.11	10.83	12.48	15.01
EBITDA per Share	0.13	0.01	-0.03	0.19	0.29	0.34	0.34
Operating Income per Share	- -	- -	- -	- -	- -	- -	- -
Basic EPS, GAAP	0.34	1.94	1.45	1.28	2.11	3.14	4.45
Basic EPS from Cont Ops	0.34	1.94	1.45	1.39	2.46	3.49	4.79
Diluted EPS, GAAP	0.33	1.91	1.4	1.25	1.7	2.51	3.52
Diluted EPS from Cont Ops	0.33	1.91	1.4	1.36	1.98	2.78	3.79
Dividend per Share	- -	- -	- -	0.02	0.35	0.35	0.34
Cash Flow per Share	0.52	-0.59	0.58	1.62	2.88	2.57	3.67
Free Cash Flow per Basic Share	0.09	-0.8	-0.13	0.71	2.62	2.44	3.48
Cash & Equivalents per Share	13.94	36.35	44.87	37.57	34.97	55.32	28.85
Book Value per Share	2.37	4.96	6.29	4.97	6.81	9.93	14.25
Tangible Book Value per Share	8.29	16.37	35.52	26.92	28.92	32.35	37.01

Third Coast Bancshares, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)