Thomasville Bancshares, Inc. Financial Ratios — THVB Stock

Profitability (USD)

	2007 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2007	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	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 (%)	15.89	15.62	15.97	16.85	17.44	19.18	17.6	22.22	21.23	19.44	20.67	20.46	23.33	23.63	23.22
Return on Assets (%)	1.45	1.37	1.3	1.35	1.38	1.55	1.52	2	2.04	1.78	1.72	1.72	2.11	2.22	2.25
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	10.94	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	100	100	100	100	100	100	100	100	100	100	100	100	100	100	100
EBITDA Margin (%)	44.82	1.94	1.95	2.24	1.98	1.77	1.44	1.01	0.9	0.82	1.17	0.21	-1.17	- -	- -
Operating Margin (%)	42.42	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Incremental Operating Margin (%)	31.08	-84.66	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	42.42	38.64	42.77	45.21	46.78	50.31	50.3	48.79	49.2	45.31	48.14	47.1	54.86	56.46	55.41
Profit Margin (%)	29.25	25.01	28.1	29.21	29.83	31.94	29.23	38.18	38.77	35.78	37.65	36.93	42.68	43.59	43.13
Net Income to Common Margin (%)	29.25	25.01	28.1	29.21	29.83	31.94	29.23	38.18	37.74	34.8	36.74	36.06	41.81	42.73	42.27
Effective Tax Rate (%)	31.05	35.27	34.3	35.4	36.24	36.51	41.9	21.75	21.19	21.04	21.79	21.61	22.2	22.8	22.15
Dvd Payout Ratio (%)	26.63	58.16	50.37	47.82	48.53	45.08	52.37	48.62	45.97	47.86	42.83	42.01	38.39	37.7	38.95
Sustainable Growth Rate (%)	11.66	6.54	7.93	8.79	8.98	10.53	8.38	11.42	11.47	10.14	11.82	11.86	14.37	14.72	14.17

Credit (USD)

Credit Ratios API ChatGPT

	2007 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2007	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	14	4	4	4	4	2	2	2	2	2	2	2	- -	- -	- -
ST Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
LT Debt	14	4	4	4	4	2	2	2	2	2	2	2	- -	- -	- -
Total Debt/EBITDA	2.03	9.31	8.22	6.4	6.43	2.44	2.7	3.59	3.65	3.6	2.24	11.01	- -	- -	- -
Net Debt/EBITDA	0.94	-56.57	-76.49	-32.38	-134.76	-79.26	-54.51	-121.08	-131.63	-226.8	-254.52	-479.24	159.87	- -	- -
Total Debt/EBIT	2.14	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Debt/EBIT	0.99	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	9.55	8.32	7.96	8.1	7.74	8.39	8.83	9.16	9.58	8.34	7.9	8.49	9.18	9.24	9.73
Long-Term Debt/Equity (%)	46.27	9.5	8.7	7.77	7.02	2.43	2.23	1.98	1.74	1.56	1.38	1.22	- -	- -	- -
Long-Term Debt/Capital (%)	31.63	8.68	8.01	7.21	6.56	2.37	2.19	1.94	1.71	1.53	1.36	1.21	- -	- -	- -
Long-Term Debt/Total Assets (%)	4.42	0.79	0.7	0.63	0.55	0.21	0.2	0.18	0.17	0.13	0.11	0.1	- -	- -	- -
Total Debt/Equity (%)	46.27	9.5	8.7	7.77	7.02	2.43	2.23	1.98	1.74	1.56	1.38	1.22	- -	- -	- -
Total Debt/Capital (%)	31.63	8.68	8.01	7.21	6.56	2.37	2.19	1.94	1.71	1.53	1.36	1.21	- -	- -	- -
Total Debt/Total Assets (%)	4.42	0.79	0.7	0.63	0.55	0.21	0.2	0.18	0.17	0.13	0.11	0.1	- -	- -	- -
Net Debt to Equity	21.39	-57.71	-80.93	-39.32	-147.27	-78.99	-45.19	-66.64	-62.7	-98.22	-156.93	-53.19	-97.07	-152.03	-114.37
Net Debt/Capital (%)	17.62	-136.46	-424.49	-64.79	311.55	-375.9	-82.44	-199.76	-168.07	-5,510.97	275.67	-113.65	-3,313.89	292.2	796.01
EBITDA	7	- -	1	1	1	1	1	- -	- -	- -	1	- -	-1	- -	- -
EBITDA-CapEx	6	-1	-1	- -	-1	-1	- -	- -	- -	-4	-3	-2	-3	-4	-4
Operating Income (Loss)	6	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2007 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2007	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	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	9.55	8.32	7.96	8.1	7.74	8.39	8.83	9.16	9.58	8.34	7.9	8.49	9.18	9.24	9.73
Long-Term Debt/Equity (%)	46.27	9.5	8.7	7.77	7.02	2.43	2.23	1.98	1.74	1.56	1.38	1.22	- -	- -	- -
Long-Term Debt/Capital (%)	31.63	8.68	8.01	7.21	6.56	2.37	2.19	1.94	1.71	1.53	1.36	1.21	- -	- -	- -
Long-Term Debt/Total Assets (%)	4.42	0.79	0.7	0.63	0.55	0.21	0.2	0.18	0.17	0.13	0.11	0.1	- -	- -	- -
Total Debt/Equity (%)	46.27	9.5	8.7	7.77	7.02	2.43	2.23	1.98	1.74	1.56	1.38	1.22	- -	- -	- -
Total Debt/Capital (%)	31.63	8.68	8.01	7.21	6.56	2.37	2.19	1.94	1.71	1.53	1.36	1.21	- -	- -	- -
Total Debt/Total Assets (%)	4.42	0.79	0.7	0.63	0.55	0.21	0.2	0.18	0.17	0.13	0.11	0.1	- -	- -	- -
CFO/Total Liabilities	1.81	1.57	1.68	1.57	1.58	1.67	1.87	2.15	2.39	1.97	1.96	2.38	2.24	2.09	2.67
CFO/CapEx	5.24	7.92	7.51	13.66	8.22	8.47	22.41	19.66	40.39	4.84	7.66	20.02	17.83	8.47	13.07
Altman's Z-Score	0.33	0.2	0.21	0.3	0.27	0.31	0.34	0.34	0.35	0.3	0.31	0.32	0.32	0.32	0.38

Working Capital (USD)

Working Capital Ratios API ChatGPT

	2007 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2007	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	4.7	8.45	13.88	14.6	14.47	14.5	12.61	10.23	9.95	12.22	15.02	12.49	10.23	21.49	- -
Days Sales Outstanding	77.68	43.21	26.3	25.01	25.22	25.17	28.95	35.67	36.68	29.86	24.29	29.22	35.68	16.98	- -
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)

Enterprise Value API ChatGPT

	2007 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2007	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	63	62	80	171	170	208	238	244	276	307	389	399	391	448	639
- Cash & Cash Equivalents	7	29	42	25	91	54	34	56	59	103	184	71	147	266	233
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	14	4	4	4	4	2	2	2	2	2	2	2	- -	- -	- -
Enterprise Value	69	14	-7	94	48	120	139	108	140	206	208	325	244	182	407
Total Capital	44	48	52	57	63	67	73	83	94	104	118	133	151	175	203
Total Debt/Capital (%)	31.63	8.68	8.01	7.21	6.56	2.37	2.19	1.94	1.71	1.53	1.36	1.21	- -	- -	- -
Total Debt / EV	0.2	0.29	-0.61	0.04	0.09	0.01	0.01	0.01	0.01	0.01	0.01	- -	- -	- -	- -
EV/Sales	4.56	0.63	- -	3.25	1.48	3.23	3.38	2.44	2.88	3.8	3.39	4.65	3.11	2.02	3.92
EV/EBITDA	10.18	32.27	- -	145.25	75.05	183.2	234.17	241.46	318.57	462.86	290.44	2,234.82	- -	- -	- -
EV/EBIT	10.75	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	13.53	1.91	- -	9.96	4.4	10.07	10.1	6.25	6.74	9.29	7.85	9.69	7.28	5.09	8.09
EV/Free Cash Flow to Firm	11.36	1.7	- -	9.28	3.92	9	9.67	5.94	6.58	7.7	6.94	9.23	6.89	4.55	7.52
Diluted Market Cap	65	69	80	191	188	230	263	270	296	338	429	440	406	471	- -
Diluted Enterprise Value	72	44	42	170	102	178	231	217	239	238	247	371	259	205	-232
EV per Share	11.71	2.52	- -	16.12	8.17	20.27	23.39	18.08	23.22	34.19	34.41	53.7	38.69	28.88	64.22
TTM Sales	15	23	26	29	32	37	41	44	48	54	61	70	79	90	104
TTM EBITDA	7	- -	1	1	1	1	1	- -	- -	- -	1	- -	-1	- -	- -
TTM Operating Income	6	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Cash Flow to Firm	5	7	9	9	11	12	14	17	21	22	26	33	34	36	50
TTM Free Cash Flow to Firm	6	8	10	10	12	13	14	18	21	27	30	35	35	40	54

Multiples (USD)

Valuation Multiples API ChatGPT

	2007 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2007	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	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	10.69	8.2	7.69	18.93	15.3	17.2	18.29	14.92	13.96	12.64	14.33	12.52	11.45	11.78	- -
EV/EBIT	10.75	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	69	14	-7	94	48	120	139	108	140	206	208	325	244	182	407
Low Price	9.68	10.05	11	14.01	25.5	28	34.1	38.25	38.5	41.5	50.25	62.25	56.9	61.51	69.1
EV/Sales	4.56	0.63	- -	3.25	1.48	3.23	3.38	2.44	2.88	3.8	3.39	4.65	3.11	2.02	3.92
EV/EBITDA	10.18	32.27	- -	145.25	75.05	183.2	234.17	241.46	318.57	462.86	290.44	2,234.82	- -	- -	- -
Price/Earnings	14.14	10.86	11.09	20.2	17.41	17.43	19.73	14.45	15.08	16.27	17.26	15.84	11.7	11.63	- -
Price/Earnings Average	15.77	10.77	10.07	14.41	16.98	15.54	18.66	14.3	13.75	14.98	17.16	15.67	11.64	10.72	- -
Price/Earnings High	16.63	11.1	15.7	20.2	17.86	18.43	20.23	14.81	15.46	16.9	19.8	18.78	12.46	11.79	- -
Price/Earnings Low	12.88	9.92	8.63	9.59	15.44	13.95	16.82	13.49	12.63	13.24	13.45	14.94	10.74	10.07	- -
Price/Book Value	2.11	1.45	1.7	3.25	2.9	3.17	3.34	3.03	3.02	3	3.37	3.06	2.59	2.56	3.15
Price/Book Value Average	2.35	1.43	1.54	2.32	2.83	2.83	3.16	3	2.75	2.76	3.35	3.02	2.57	2.36	2.56
Price/Book Value High	2.48	1.48	2.41	3.25	2.98	3.35	3.42	3.1	3.09	3.12	3.86	3.62	2.76	2.6	3.15
Price/Book Value Low	1.92	1.32	1.32	1.54	2.58	2.54	2.84	2.82	2.53	2.44	2.62	2.88	2.38	2.22	2.15
Price/Tangible Book Value	2.37	1.57	1.83	3.47	3.08	3.38	3.54	3.19	3.16	3.12	3.49	3.15	2.66	2.62	3.21
Price/Tangible Book Value Average	2.65	1.55	1.66	2.48	3.01	3.01	3.34	3.15	2.88	2.88	3.47	3.12	2.64	2.42	2.61
Price/Tangible Book Value High	2.79	1.6	2.59	3.47	3.16	3.57	3.62	3.26	3.23	3.24	4	3.74	2.83	2.66	3.21
Price/Tangible Book Value Low	2.16	1.43	1.42	1.65	2.73	2.7	3.01	2.97	2.64	2.54	2.72	2.97	2.44	2.27	2.2
Price/Sales	4.14	2.71	3.12	5.9	5.19	5.57	5.77	5.52	5.69	5.66	6.34	5.71	4.89	4.97	- -
Price/Sales Average	4.61	2.69	2.83	4.21	5.06	4.96	5.45	5.46	5.19	5.21	6.3	5.65	4.87	4.58	- -
Price/Sales High	4.86	2.78	4.41	5.9	5.33	5.89	5.91	5.65	5.83	5.88	7.28	6.77	5.21	5.04	- -
Price/Sales Low	3.77	2.48	2.43	2.8	4.61	4.45	4.92	5.15	4.77	4.61	4.94	5.39	4.49	4.31	- -
Price/Cash Flow	12.27	8.29	8.72	18.09	15.38	17.33	17.25	14.15	13.32	13.84	14.7	11.91	11.46	12.51	- -
Price/Cash Flow Average	13.69	8.22	7.92	12.9	15	15.45	16.32	14.01	12.14	12.75	14.61	11.78	11.4	11.52	- -
Price/Cash Flow High	14.43	8.48	12.34	18.09	15.78	18.32	17.68	14.5	13.65	14.38	16.86	14.12	12.2	12.68	- -
Price/Cash Flow Low	11.18	7.58	6.79	8.59	13.64	13.87	14.71	13.21	11.15	11.26	11.45	11.23	10.52	10.83	- -
Price/Free Cash Flow Average	11.92	8.13	6.99	13.5	14.93	15.33	17.3	14.77	12.72	11.65	14.25	12.39	11.38	10.85	- -
Price/Free Cash Flow High	12.57	8.39	10.89	18.93	15.7	18.18	18.75	15.29	14.31	13.14	16.44	14.84	12.19	11.94	- -
Price/Free Cash Flow Low	9.73	7.49	5.99	8.99	13.57	13.76	15.59	13.92	11.68	10.29	11.17	11.81	10.51	10.2	- -
EV/Sales Average	5.04	1.62	1.35	3.53	2.44	3.59	4.68	4.25	4.02	3.37	3.35	4.66	3.08	1.63	2.77
EV/Sales High	5.29	1.71	2.93	5.23	2.7	4.51	5.14	4.44	4.67	4.04	4.32	5.78	3.43	2.09	3.92
EV/Sales Low	4.19	1.41	0.94	2.11	1.98	3.08	4.15	3.94	3.59	2.76	1.98	4.4	2.7	1.36	1.98
EV/EBITDA Average	11.24	83.74	69.21	157.78	123.41	203.31	324.92	421.67	444.17	409.99	287.27	2,240.7	-263.43	- -	- -
EV/EBITDA High	11.8	88.09	150.28	234.03	136.8	255.65	356.63	440.72	515.81	491.37	370.63	2,779.55	-293.28	- -	- -
EV/EBITDA Low	9.35	72.71	48.41	94.46	100.06	174.32	287.54	390.63	397.29	335.82	170.15	2,113.71	-230.85	- -	- -
EV/EBIT Average	11.88	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT High	12.47	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Low	9.88	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Last Price	10.63	11	14.13	29.5	28.75	35	40	40.99	46	51	64.5	66	62	71	100.9
High Price	12.5	11.25	20	29.5	29.5	37	41	42	47.14	52.99	74	78.25	66	72	100.9
Enterprise Value Average	77	37	35	102	79	133	193	188	195	182	205	326	242	147	288
Enterprise Value High	80	39	75	151	88	168	212	196	226	219	265	404	270	189	407
Enterprise Value Low	64	32	24	61	64	114	171	174	174	149	122	307	212	122	205

Shares Outstanding	6	6	6	6	6	6	6	6	6	6	6	6	6	6	6
Diluted Weighted Avg Shares	6	6	6	6	7	7	7	7	6	7	7	7	7	7	- -
Basic Weighted Avg Shares	6	6	6	6	6	6	6	6	6	6	6	6	6	6	- -
Revenue per Share	2.57	4.05	4.53	5	5.54	6.29	6.94	7.43	8.08	9.01	10.17	11.56	12.67	14.29	- -
EBITDA per Share	1.15	0.08	0.09	0.11	0.11	0.11	0.1	0.07	0.07	0.07	0.12	0.02	-0.15	- -	- -
Operating Income per Share	1.09	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Basic EPS, GAAP	0.75	1.01	1.27	1.46	1.65	2.01	2.03	2.84	3.05	3.14	3.74	4.17	5.3	6.11	- -
Basic EPS from Cont Ops	0.75	1.01	1.27	1.46	1.65	2.01	2.03	2.84	3.13	3.22	3.83	4.27	5.41	6.23	- -
Diluted EPS, GAAP	0.72	0.91	1.27	1.3	1.48	1.81	1.83	2.56	2.84	2.84	3.39	3.78	5.02	5.8	- -
Diluted EPS from Cont Ops	0.72	0.91	1.27	1.3	1.48	1.81	1.83	2.56	2.92	2.92	3.47	3.87	5.13	5.92	- -
Dividend per Share	0.2	0.59	0.64	0.7	0.8	0.91	1.06	1.38	1.48	1.59	1.69	1.85	2.14	2.42	- -
Cash Flow per Share	0.87	1.33	1.62	1.63	1.87	2.02	2.32	2.9	3.45	3.68	4.39	5.54	5.41	5.68	- -
Free Cash Flow per Basic Share	0.7	1.16	1.4	1.51	1.64	1.78	2.22	2.75	3.37	2.92	3.82	5.27	5.11	5.01	- -
Cash & Equivalents per Share	1.26	9.24	16.08	14.16	21.34	15.06	16.94	23.24	23.1	17.13	30.42	12.62	23.37	42.17	36.73
Book Value per Share	5.05	7.61	8.32	9.07	9.9	11.04	11.99	13.54	15.25	17	19.16	21.59	23.95	27.69	32.07
Tangible Book Value per Share	4.48	7.02	7.72	8.49	9.33	10.37	11.31	12.87	14.58	16.33	18.49	20.93	23.32	27.05	31.43

Thomasville Bancshares, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)