West Shore Bank Corp.

WSSH

WSSHWest Shore Bank Corp. US flag

Other OTC

46.00

USD

- -

56.68MMarket Cap

Profitability (USD)

Profitability Ratios 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 (%)	- -	8.3	9.71	9.08	11.25	10.78	11.87
Return on Assets (%)	- -	0.74	0.73	0.55	0.63	0.65	0.79
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	100	100	100	100	100	100	100
EBITDA Margin (%)	- -	- -	- -	- -	- -	- -	- -
Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	17.65	15.88	20.07	16.16	17.72	20.35	21.7
Profit Margin (%)	16.38	14.3	17.62	14.42	16.46	16.66	18.2
Net Income to Common Margin (%)	16.38	14.3	17.62	14.42	16.46	16.66	18.2
Effective Tax Rate (%)	7.18	9.97	12.25	10.77	7.11	18.17	16.12
Dvd Payout Ratio (%)	33	30.72	24.92	28.85	24.9	23.38	18.05
Sustainable Growth Rate (%)	- -	5.75	7.29	6.46	8.45	8.26	9.72

Credit (USD)

Credit Ratios 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	24	- -	20	59	25	38	52
ST Debt	- -	- -	- -	- -	- -	- -	- -
LT Debt	24	- -	20	59	25	38	52
Total Debt/EBITDA	- -	- -	- -	- -	- -	- -	- -
Net Debt/EBITDA	- -	- -	- -	- -	- -	- -	- -
Total Debt/EBIT	- -	- -	- -	- -	- -	- -	- -
Net Debt/EBIT	- -	- -	- -	- -	- -	- -	- -
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	9.51	8.42	6.76	5.36	5.79	6.28	6.96
Long-Term Debt/Equity (%)	54.55	- -	40.84	159.28	59.01	78.12	90.23
Long-Term Debt/Capital (%)	35.3	- -	29	61.43	37.11	43.86	47.43
Long-Term Debt/Total Assets (%)	5.19	- -	2.76	8.54	3.41	4.9	6.28
Total Debt/Equity (%)	54.55	- -	40.84	159.28	59.01	78.12	90.23
Total Debt/Capital (%)	35.3	- -	29	61.43	37.11	43.86	47.43
Total Debt/Total Assets (%)	5.19	- -	2.76	8.54	3.41	4.9	6.28
Net Debt to Equity	-40.67	-119.35	-281.14	-84.36	-99.07	-60.32	-66.41
Net Debt/Capital (%)	-35.72	616.86	200.38	-48.23	-165.29	-51.21	-53.63
EBITDA	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx	-1	-7	-10	-2	-1	- -	- -
Operating Income (Loss)	- -	- -	- -	- -	- -	- -	- -

Liquidity (USD)

Liquidity Ratios 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	9.51	8.42	6.76	5.36	5.79	6.28	6.96
Long-Term Debt/Equity (%)	54.55	- -	40.84	159.28	59.01	78.12	90.23
Long-Term Debt/Capital (%)	35.3	- -	29	61.43	37.11	43.86	47.43
Long-Term Debt/Total Assets (%)	5.19	- -	2.76	8.54	3.41	4.9	6.28
Total Debt/Equity (%)	54.55	- -	40.84	159.28	59.01	78.12	90.23
Total Debt/Capital (%)	35.3	- -	29	61.43	37.11	43.86	47.43
Total Debt/Total Assets (%)	5.19	- -	2.76	8.54	3.41	4.9	6.28
CFO/Total Liabilities	1.05	0.01	1.34	1.33	1.22	0.58	1.1
CFO/CapEx	6.44	- -	0.93	3.95	12.28	11.91	20.19
Altman's Z-Score	0.23	0.21	0.17	0.17	0.16	0.16	0.18

Working Capital (USD)

Working Capital Ratios 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	- -	- -	- -	- -	- -	- -	- -
Days Sales Outstanding	- -	- -	- -	- -	- -	- -	- -
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

	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	39	39	40	38	30	31	44
- Cash & Cash Equivalents	18	56	135	31	41	29	38
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	24	- -	20	59	25	38	52
Enterprise Value	45	-17	-75	66	13	40	57
Total Capital	68	47	67	95	66	86	109
Total Debt/Capital (%)	35.3	- -	29	61.43	37.11	43.86	47.43
Total Debt / EV	0.53	- -	-0.26	0.89	1.92	0.95	0.9
EV/Sales	2.09	- -	- -	2.46	0.48	1.36	1.67
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	10.27	- -	- -	7.62	1.55	9.42	6.8
EV/Free Cash Flow to Firm	8.89	- -	- -	6.08	1.43	8.69	6.48
Diluted Market Cap	39	39	40	39	30	31	44
Diluted Enterprise Value	45	-17	-75	66	13	40	57
EV per Share	34.14	- -	- -	52.31	10.4	32.06	46.49
TTM Sales	22	26	26	27	27	29	34
TTM EBITDA	- -	- -	- -	- -	- -	- -	- -
TTM Operating Income	- -	- -	- -	- -	- -	- -	- -
TTM Cash Flow to Firm	4	- -	9	9	8	4	8
TTM Free Cash Flow to Firm	5	7	18	11	9	5	9

Multiples (USD)

Valuation Multiples 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	7.72	5.29	2.16	3.57	3.34	6.81	4.92
EV/EBIT	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	45	-17	-75	66	13	40	57
Low Price	28.25	19	25	30.35	23.9	23.78	24.8
EV/Sales	2.09	- -	- -	2.46	0.48	1.36	1.67
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	11.06	10.45	8.62	10.04	6.79	6.38	- -
Price/Earnings Average	11.16	8.59	8.05	10.42	7.62	6.2	- -
Price/Earnings High	12.75	11.74	9.63	11.24	8.78	6.99	- -
Price/Earnings Low	10.59	6.63	7.1	10.03	6.77	6.04	- -
Price/Book Value	0.88	0.84	0.83	1.04	0.71	0.64	0.77
Price/Book Value Average	0.89	0.69	0.78	1.08	0.79	0.62	0.64
Price/Book Value High	1.02	0.94	0.93	1.16	0.92	0.7	0.77
Price/Book Value Low	0.84	0.53	0.69	1.04	0.71	0.61	0.54
Price/Tangible Book Value	0.92	0.92	0.93	1.19	0.8	0.71	0.83
Price/Tangible Book Value Average	0.93	0.76	0.87	1.24	0.89	0.69	0.69
Price/Tangible Book Value High	1.06	1.04	1.04	1.33	1.03	0.78	0.83
Price/Tangible Book Value Low	0.88	0.59	0.76	1.19	0.79	0.67	0.58
Price/Sales	1.81	1.49	1.52	1.45	1.12	1.06	- -
Price/Sales Average	1.83	1.23	1.42	1.5	1.26	1.03	- -
Price/Sales High	2.09	1.68	1.7	1.62	1.45	1.16	- -
Price/Sales Low	1.74	0.95	1.25	1.45	1.11	1.01	- -
Price/Cash Flow	8.92	1,095.42	4.49	4.48	3.62	7.38	- -
Price/Cash Flow Average	9	900.27	4.19	4.64	4.06	7.17	- -
Price/Cash Flow High	10.28	1,230.75	5.02	5.01	4.68	8.08	- -
Price/Cash Flow Low	8.54	694.92	3.7	4.47	3.61	6.99	- -
Price/Free Cash Flow Average	7.79	4.35	2.02	3.7	3.75	6.61	4.09
Price/Free Cash Flow High	8.9	5.95	2.41	4	4.33	7.46	4.92
Price/Free Cash Flow Low	7.39	3.36	1.78	3.57	3.33	6.45	3.44
EV/Sales Average	2.1	- -	- -	2.52	0.61	1.33	1.45
EV/Sales High	2.36	- -	- -	2.63	0.8	1.46	1.67
EV/Sales Low	2.01	- -	- -	2.46	0.48	1.3	1.29
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -
Last Price	29.5	29.95	30.35	30.37	23.96	25.1	35.45
High Price	34	33.65	33.9	34	31	27.5	35.45
Enterprise Value Average	45	-24	-78	67	16	39	50
Enterprise Value High	51	-12	-70	70	21	42	57
Enterprise Value Low	43	-31	-82	66	13	38	44

Profitability (USD)

Profitability Ratios 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 (%)	- -	8.3	9.71	9.08	11.25	10.78	11.87
Return on Assets (%)	- -	0.74	0.73	0.55	0.63	0.65	0.79
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	100	100	100	100	100	100	100
EBITDA Margin (%)	- -	- -	- -	- -	- -	- -	- -
Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	17.65	15.88	20.07	16.16	17.72	20.35	21.7
Profit Margin (%)	16.38	14.3	17.62	14.42	16.46	16.66	18.2
Net Income to Common Margin (%)	16.38	14.3	17.62	14.42	16.46	16.66	18.2
Effective Tax Rate (%)	7.18	9.97	12.25	10.77	7.11	18.17	16.12
Dvd Payout Ratio (%)	33	30.72	24.92	28.85	24.9	23.38	18.05
Sustainable Growth Rate (%)	- -	5.75	7.29	6.46	8.45	8.26	9.72

Credit (USD)

Credit Ratios 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	24	- -	20	59	25	38	52
ST Debt	- -	- -	- -	- -	- -	- -	- -
LT Debt	24	- -	20	59	25	38	52
Total Debt/EBITDA	- -	- -	- -	- -	- -	- -	- -
Net Debt/EBITDA	- -	- -	- -	- -	- -	- -	- -
Total Debt/EBIT	- -	- -	- -	- -	- -	- -	- -
Net Debt/EBIT	- -	- -	- -	- -	- -	- -	- -
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	9.51	8.42	6.76	5.36	5.79	6.28	6.96
Long-Term Debt/Equity (%)	54.55	- -	40.84	159.28	59.01	78.12	90.23
Long-Term Debt/Capital (%)	35.3	- -	29	61.43	37.11	43.86	47.43
Long-Term Debt/Total Assets (%)	5.19	- -	2.76	8.54	3.41	4.9	6.28
Total Debt/Equity (%)	54.55	- -	40.84	159.28	59.01	78.12	90.23
Total Debt/Capital (%)	35.3	- -	29	61.43	37.11	43.86	47.43
Total Debt/Total Assets (%)	5.19	- -	2.76	8.54	3.41	4.9	6.28
Net Debt to Equity	-40.67	-119.35	-281.14	-84.36	-99.07	-60.32	-66.41
Net Debt/Capital (%)	-35.72	616.86	200.38	-48.23	-165.29	-51.21	-53.63
EBITDA	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx	-1	-7	-10	-2	-1	- -	- -
Operating Income (Loss)	- -	- -	- -	- -	- -	- -	- -

Liquidity (USD)

Liquidity Ratios 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	9.51	8.42	6.76	5.36	5.79	6.28	6.96
Long-Term Debt/Equity (%)	54.55	- -	40.84	159.28	59.01	78.12	90.23
Long-Term Debt/Capital (%)	35.3	- -	29	61.43	37.11	43.86	47.43
Long-Term Debt/Total Assets (%)	5.19	- -	2.76	8.54	3.41	4.9	6.28
Total Debt/Equity (%)	54.55	- -	40.84	159.28	59.01	78.12	90.23
Total Debt/Capital (%)	35.3	- -	29	61.43	37.11	43.86	47.43
Total Debt/Total Assets (%)	5.19	- -	2.76	8.54	3.41	4.9	6.28
CFO/Total Liabilities	1.05	0.01	1.34	1.33	1.22	0.58	1.1
CFO/CapEx	6.44	- -	0.93	3.95	12.28	11.91	20.19
Altman's Z-Score	0.23	0.21	0.17	0.17	0.16	0.16	0.18

Working Capital (USD)

Working Capital Ratios 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	- -	- -	- -	- -	- -	- -	- -
Days Sales Outstanding	- -	- -	- -	- -	- -	- -	- -
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

	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	39	39	40	38	30	31	44
- Cash & Cash Equivalents	18	56	135	31	41	29	38
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	24	- -	20	59	25	38	52
Enterprise Value	45	-17	-75	66	13	40	57
Total Capital	68	47	67	95	66	86	109
Total Debt/Capital (%)	35.3	- -	29	61.43	37.11	43.86	47.43
Total Debt / EV	0.53	- -	-0.26	0.89	1.92	0.95	0.9
EV/Sales	2.09	- -	- -	2.46	0.48	1.36	1.67
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	10.27	- -	- -	7.62	1.55	9.42	6.8
EV/Free Cash Flow to Firm	8.89	- -	- -	6.08	1.43	8.69	6.48
Diluted Market Cap	39	39	40	39	30	31	44
Diluted Enterprise Value	45	-17	-75	66	13	40	57
EV per Share	34.14	- -	- -	52.31	10.4	32.06	46.49
TTM Sales	22	26	26	27	27	29	34
TTM EBITDA	- -	- -	- -	- -	- -	- -	- -
TTM Operating Income	- -	- -	- -	- -	- -	- -	- -
TTM Cash Flow to Firm	4	- -	9	9	8	4	8
TTM Free Cash Flow to Firm	5	7	18	11	9	5	9

Multiples (USD)

Valuation Multiples 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	7.72	5.29	2.16	3.57	3.34	6.81	4.92
EV/EBIT	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	45	-17	-75	66	13	40	57
Low Price	28.25	19	25	30.35	23.9	23.78	24.8
EV/Sales	2.09	- -	- -	2.46	0.48	1.36	1.67
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	11.06	10.45	8.62	10.04	6.79	6.38	- -
Price/Earnings Average	11.16	8.59	8.05	10.42	7.62	6.2	- -
Price/Earnings High	12.75	11.74	9.63	11.24	8.78	6.99	- -
Price/Earnings Low	10.59	6.63	7.1	10.03	6.77	6.04	- -
Price/Book Value	0.88	0.84	0.83	1.04	0.71	0.64	0.77
Price/Book Value Average	0.89	0.69	0.78	1.08	0.79	0.62	0.64
Price/Book Value High	1.02	0.94	0.93	1.16	0.92	0.7	0.77
Price/Book Value Low	0.84	0.53	0.69	1.04	0.71	0.61	0.54
Price/Tangible Book Value	0.92	0.92	0.93	1.19	0.8	0.71	0.83
Price/Tangible Book Value Average	0.93	0.76	0.87	1.24	0.89	0.69	0.69
Price/Tangible Book Value High	1.06	1.04	1.04	1.33	1.03	0.78	0.83
Price/Tangible Book Value Low	0.88	0.59	0.76	1.19	0.79	0.67	0.58
Price/Sales	1.81	1.49	1.52	1.45	1.12	1.06	- -
Price/Sales Average	1.83	1.23	1.42	1.5	1.26	1.03	- -
Price/Sales High	2.09	1.68	1.7	1.62	1.45	1.16	- -
Price/Sales Low	1.74	0.95	1.25	1.45	1.11	1.01	- -
Price/Cash Flow	8.92	1,095.42	4.49	4.48	3.62	7.38	- -
Price/Cash Flow Average	9	900.27	4.19	4.64	4.06	7.17	- -
Price/Cash Flow High	10.28	1,230.75	5.02	5.01	4.68	8.08	- -
Price/Cash Flow Low	8.54	694.92	3.7	4.47	3.61	6.99	- -
Price/Free Cash Flow Average	7.79	4.35	2.02	3.7	3.75	6.61	4.09
Price/Free Cash Flow High	8.9	5.95	2.41	4	4.33	7.46	4.92
Price/Free Cash Flow Low	7.39	3.36	1.78	3.57	3.33	6.45	3.44
EV/Sales Average	2.1	- -	- -	2.52	0.61	1.33	1.45
EV/Sales High	2.36	- -	- -	2.63	0.8	1.46	1.67
EV/Sales Low	2.01	- -	- -	2.46	0.48	1.3	1.29
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -
Last Price	29.5	29.95	30.35	30.37	23.96	25.1	35.45
High Price	34	33.65	33.9	34	31	27.5	35.45
Enterprise Value Average	45	-24	-78	67	16	39	50
Enterprise Value High	51	-12	-70	70	21	42	57
Enterprise Value Low	43	-31	-82	66	13	38	44

Shares Outstanding	1	1	1	1	1	1	1
Diluted Weighted Avg Shares	1	1	1	1	1	1	1
Basic Weighted Avg Shares	1	1	1	1	1	1	- -
Revenue per Share	16.28	20.04	19.98	20.98	21.44	23.62	- -
EBITDA per Share	- -	- -	- -	- -	- -	- -	- -
Operating Income per Share	- -	- -	- -	- -	- -	- -	- -
Basic EPS, GAAP	2.67	2.87	3.52	3.03	3.53	3.93	- -
Basic EPS from Cont Ops	2.67	2.87	3.52	3.03	3.53	3.93	- -
Diluted EPS, GAAP	2.67	2.87	3.52	3.03	3.53	3.93	5.09
Diluted EPS from Cont Ops	2.67	2.87	3.52	3.03	3.53	3.93	5.09
Dividend per Share	0.88	0.88	0.88	0.87	0.88	0.92	- -
Cash Flow per Share	3.31	0.03	6.76	6.78	6.63	3.4	- -
Free Cash Flow per Basic Share	2.79	-5.6	-0.54	5.07	6.09	3.12	- -
Cash & Equivalents per Share	13.6	42.61	102.28	24.71	33.54	23.61	30.77
Book Value per Share	33.43	35.7	36.38	29.29	33.85	39.13	46.34
Tangible Book Value per Share	32.03	32.4	32.7	25.48	30.08	35.4	42.69

West Shore Bank Corp.

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)