Friday 6 November 2026
Export FSBC’s income statement to Excel — free account
Five Star Bancorp
FSBC Financial Banks Regional
Five Star Bancorp’s revenue for fiscal 2025 (year ended December 2025) was $255.5 million, up 19.7% from fiscal 2024.
- Revenue
- +21.0%
- EPS
- +19.5%
- Free cash flow
- +40.8%
Quarter to September 2026, against a year earlier
43.84
1.45
−3.20%
Follow FSBC
Alert me
Target Price Range
Analyst price targets
Free accountTen years at a glance Fiscal years to December
| Ten-year view | Analyst estimates Powerpack | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Group | Line | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | TTM Sep ’26 | Trend | 10 yrs | 2026e | 2027e | 2028e | Next 3/yr |
| Income, $m | ||||||||||||||||||
| Income, $m | Revenue | — | — | — | 70 | 84 | 89 | 125 | 182 | 213 | 255 | 292 | +24.1% | 199 | 228 | 258 | +0.3% | |
| Gross margin, % | — | — | — | 83.40 | 89.03 | 95.53 | 88.13 | 65.09 | 59.12 | 62.02 | 64.80 | (21.4) pt | ||||||
| EBT | — | — | — | 30 | 37 | 47 | 63 | 67 | 65 | 84 | 104 | +18.4% | ||||||
| EBT margin, % | — | — | — | 43.33 | 44.51 | 53.06 | 50.26 | 36.62 | 30.33 | 32.78 | 35.51 | (10.6) pt | ||||||
| Net income | — | — | — | 29 | 36 | 42 | 45 | 48 | 46 | 62 | 78 | +13.2% | ||||||
| Per share, $ | ||||||||||||||||||
| Per share, $ | Revenue | — | — | — | 8.14 | 8.32 | 5.93 | 7.30 | 10.60 | 10.59 | 12.04 | 12.36 | +6.7% | |||||
| Earnings | — | — | — | 3.40 | 3.57 | 2.83 | 2.61 | 2.78 | 2.26 | 2.90 | 3.53 | (2.6%) | ||||||
| Cash flow | — | — | — | 3.36 | 5.12 | 1.91 | 2.68 | 2.27 | 2.57 | 3.42 | 3.80 | +0.3% | ||||||
| Capex | — | — | — | (0.06) | (0.08) | (0.05) | (0.03) | (0.04) | (0.03) | (0.06) | (0.07) | (0.7%) | ||||||
| Free cash flow | — | — | — | 3.30 | 5.03 | 1.87 | 2.66 | 2.23 | 2.54 | 3.36 | 3.73 | +0.3% | ||||||
| Book value | — | — | — | 12.65 | 13.29 | 15.70 | 14.76 | 16.65 | 19.68 | 21.01 | 26.13 | +8.8% | ||||||
| Shares, m | — | — | — | 9 | 10 | 15 | 17 | 17 | 20 | 21 | 22 | +16.2% | ||||||
| Valuation, × | ||||||||||||||||||
| Valuation, × | P/E | — | — | — | 5.30 | 5.30 | 10.34 | 10.42 | 9.62 | 13.20 | 12.34 | 12.42 | 9.5 | |||||
| P/S | — | — | — | 2.57 | 2.57 | 5.05 | 3.72 | 2.52 | 2.84 | 2.97 | 3.55 | 3.2 | ||||||
| P/B | — | — | — | 1.67 | 1.67 | 1.91 | 1.84 | 1.61 | 1.53 | 1.70 | 1.68 | 1.7 | ||||||
| EV/Sales | — | — | — | (2.48) | (2.48) | 0.42 | 2.37 | 1.66 | 1.73 | 1.46 | — | 0.4 | ||||||
| EV/FCF | — | — | — | (3.38) | (3.38) | 1.34 | 6.51 | 7.89 | 7.23 | 5.22 | — | 3.1 | ||||||
| Cash, $m | ||||||||||||||||||
| Cash, $m | Operating cash flow | — | — | — | 29 | 51 | 29 | 46 | 39 | 52 | 73 | 90 | +16.6% | |||||
| Capex | — | — | — | (1) | (1) | (1) | 0 | (1) | (1) | (1) | (2) | +15.4% | ||||||
| Free cash flow | — | — | — | 28 | 51 | 28 | 45 | 38 | 51 | 71 | 88 | +16.6% | ||||||
| Balance, $m | ||||||||||||||||||
| Balance, $m | Working capital | — | — | — | 4 | (12) | 47 | 187 | 116 | 223 | 262 | 284 | +98.9% | |||||
| Net debt | — | — | — | (144) | (286) | (412) | (170) | (327) | (356) | (507) | (685) | +23.3% | ||||||
| Shareholders’ equity | — | — | — | 109 | 134 | 235 | 253 | 286 | 397 | 446 | 617 | +26.5% | ||||||
| Returns, % | ||||||||||||||||||
| Returns, % | ROA | — | — | — | 1.71 | 2.09 | 1.88 | 1.55 | 1.40 | 1.19 | 1.40 | 1.52 | (0.3) pt | |||||
| ROIC | — | — | — | 0.00 | 0.00 | 0.00 | 47.34 | 0.00 | 100.72 | 0.00 | 10.50 | 0.0 pt | ||||||
| ROE | — | — | — | 24.12 | 29.61 | 23.01 | 18.37 | 17.73 | 13.39 | 14.63 | 14.80 | (9.5) pt | ||||||
| People | ||||||||||||||||||
| People | Employees | — | — | — | — | 138 | 163 | 178 | 185 | 210 | 238 | — | +11.5% | |||||
| Revenue/emp, $m | — | — | — | 0.00 | 0.61 | 0.55 | 0.70 | 0.98 | 1.02 | 1.07 | — | n/m | ||||||
Negative figures in brackets.
estimates
Fiscal years to Dec 2025 · latest quarter Sep 2026 · fundamentals updated 5 Nov 2026
Five Star Bancorp vs peers in Banks Regional (Q) = latest quarter vs a year earlier
| Company | Market cap | P/E | Fwd P/E | Revenue growth (Q) | EPS growth (Q) | FCF growth (Q) | Gross margin (Q) | EBIT margin (Q) | Compare |
|---|---|---|---|---|---|---|---|---|---|
| UVSP Univest Corporation of Pennsylvania | $1.1B | 11.9× | 10.5× | +2.73% (above 0%: growing) | −12.36% (below 0%: shrinking) | +47.79% (above 0%: growing) | 66.61% | 0.00% | Compare |
| FSBC Five Star Bancorp | $1.1B | 12.4× | 12.5× | +21.04% (above 0%: growing) | +19.48% (above 0%: growing) | +40.75% (above 0%: growing) | 65.07% | 0.00% | |
| NBN Northeast Bancorp | $1.1B | 9.7× | 8.7× | +6.35% (above 0%: growing) | +34.97% (above 0%: growing) | −136.55% (below 0%: shrinking) | 62.31% | 0.00% | Compare |
| CFFN Capitol Federal Financial | $1.1B | 13.1× | 12.3× | +6.50% (above 0%: growing) | +35.71% (above 0%: growing) | +45.71% (above 0%: growing) | 53.81% | 0.00% | Compare |
| HBNC Horizon Bancorp (IN) | $1.1B | — (loss-making) | 9.8× | −1.83% (below 0%: shrinking) | +4.26% (above 0%: growing) | +72.88% (above 0%: growing) | 75.11% | 0.00% | Compare |
| CCNE CNB Financial Corporation | $1.1B | 10.7× | 9.9× | +6.10% (above 0%: growing) | +31.88% (above 0%: growing) | +2.73% (above 0%: growing) | 69.41% | 0.00% | Compare |
| BFST Business First Bancshares, Inc. | $1.0B | 11.3× | 11.0× | +7.42% (above 0%: growing) | +3.47% (above 0%: growing) | +38.67% (above 0%: growing) | 66.54% | 0.00% | Compare |
| MBWM Mercantile Bank Corporation | $1.0B | 10.8× | 10.7× | +6.81% (above 0%: growing) | −4.79% (below 0%: shrinking) | +122.41% (above 0%: growing) | 71.37% | 0.00% | Compare |
| SBSI Southside Bancshares, Inc. | $1.0B | 10.4× | 9.6× | +34.14% (above 0%: growing) | +487.50% (above 0%: growing) | +73.84% (above 0%: growing) | 61.38% | 0.00% | Compare |
| Median of peers | $1.1B | 10.8× | 10.2× | +6.43% | +18.07% | +46.75% | 66.58% | 0.00% |
Pay and ownership Proxy statement filed 30 March 2026
Ownership
Directors and executive officers, together
21.79%
Larry E. Allbaugh
14.85%
T. Rowe Price Investment Management, Inc.
9.48%
Davis Partnership, L.P.
7.07%
BlackRock, Inc.
6.15%
Kathryn Oates-Fairrington
5.97%
Philip Oates
5.63%
Ownership is the proxy’s own table: the directors and officers as a group, and every holder of 5% or more.
Read the proxy statement