Company Valuation: City Holding Company

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Market Cap 1 1,237 1,383 1,635 1,742 1,718 1,787 -
Change - 11.85% 18.24% 6.52% -1.4% 4.02% -
Enterprise Value (EV) 1,237 1,383 1,635 1,742 1,718 1,787 1,787
Change - 11.85% 18.24% 6.52% -1.4% 4.02% 0%
P/E 14.5x 13.7x 14.5x 15x 13.3x 14x 13.3x
PBR 1.81x 2.38x 2.42x 2.38x 2.11x 2.13x 1.97x
PEG - 0.7x 1.2x 4.08x 1x 10.08x 2.71x
Capitalization / Revenue 5.46x 5.46x 5.62x 5.92x 5.45x 5.49x 5.33x
EV / Revenue 0x 0x 0x 0x 0x 5.49x 5.33x
EV / EBITDA - - - - - - -
EV / EBIT 0x 0x 0x 0x 0x 10.8x 10.5x
EV / FCF - - - - - - -
FCF Yield - - - - - - -
Dividend per Share 2 2.34 2.5 2.73 3.01 3.32 3.518 3.644
Rate of return 2.86% 2.69% 2.48% 2.54% 2.79% 2.78% 2.88%
EPS 2 5.66 6.8 7.61 7.89 8.93 9.054 9.498
Distribution rate 41.3% 36.8% 35.9% 38.1% 37.2% 38.9% 38.4%
Net sales 1 226.5 253.4 290.9 294.4 315 325.2 335.1
EBITDA - - - - - - -
EBIT 1 109.4 130.2 143.5 147.2 160.9 165.1 169.4
Net income 1 87.24 101.1 113.3 116 129.3 127.6 130.2
Net Debt - - - - - - -
Reference price 2 81.79 93.09 110.26 118.48 119.20 126.61 126.61
Nbr of stocks (in thousands) 15,118 14,857 14,832 14,702 14,409 14,111 -
Announcement Date 1/25/22 1/24/23 1/24/24 1/23/25 1/21/26 - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
13.98x - - 2.78% 1.79B
14.93x - - 1.89% 894B
12.64x - - 2.09% 401B
11.89x - - 4.35% 330B
17.83x - - 2.39% 281B
11.98x - - 2.24% 256B
16.72x - - 2.31% 230B
17.89x - - 2.63% 197B
11.23x - - 2.29% 198B
25.48x - - 3.07% 194B
Average 15.46x 2.6% 298.25B
Weighted average by Cap. 15.08x 2.45%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. CHCO Stock
  4. Valuation City Holding Company
LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!