Projected Income Statement: Community Trust Bancorp, Inc.

Forecast Balance Sheet: Community Trust Bancorp, Inc.

Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Net Debt - - - - - - -
Change - - - - - - -
Announcement Date 1/19/22 1/18/23 1/17/24 1/15/25 1/21/26 - -
Estimates

Cash Flow Forecast: Community Trust Bancorp, Inc.

Fiscal Period: December 2020 2021 2022 2023 2024 2025
CAPEX 1 1.482 2.373 6.218 6.322 8.078 7.603
Change - 60.12% 162.03% 1.67% 27.78% -5.88%
Free Cash Flow (FCF) 1 - - - - - -
Change - - - - - -
Announcement Date 2/26/21 2/28/22 2/28/23 2/28/24 2/28/25 2/27/26
1USD in Million
Estimates

Forecast Financial Ratios: Community Trust Bancorp, Inc.

Fiscal Period: December 2020 2021 2022 2023 2024 2025 2026 2027

Profitability

        
EBITDA Margin (%) - - - - - - - -
EBIT Margin (%) - 46.64% 46.89% 45.94% 47.57% 49.58% 52.06% 51.31%
EBT Margin (%) - 49.5% 44.32% 42.49% 42.73% 44.79% 48.26% 46.74%
Net margin (%) - 39.34% 35.89% 33.63% 33.17% 34.55% 36.97% 35.89%
FCF margin (%) - - - - - - - -
FCF / Net Income (%) - - - - - - - -

Profitability

        
ROA - 1.63% 1.5% 1.4% 1.41% 1.53% 1.68% 1.61%
ROE - 12.88% 12.73% 11.75% 11.31% 12.07% 13.3% 12.4%

Financial Health

        
Leverage (Debt/EBITDA) - - - - - - - -
Debt / Free cash flow - - - - - - - -

Capital Intensity

        
CAPEX / Current Assets (%) - - - - - - - -
CAPEX / EBITDA (%) - - - - - - - -
CAPEX / FCF (%) - - - - - - - -

Items per share

        
Cash flow per share 1 - - - - - - - -
Change - - - - - - - -
Dividend per Share 1 - 1.57 1.68 1.8 1.86 2 2.173 2.267
Change - - 7.01% 7.14% 3.33% 7.53% 8.67% 4.29%
Book Value Per Share 1 - 39.13 35.05 39.01 41.95 47.26 51.2 55.3
Change - - -10.43% 11.3% 7.54% 12.66% 8.34% 8%
EPS 1 - 4.94 4.58 4.36 4.61 5.43 6.407 6.473
Change - - -7.29% -4.8% 5.73% 17.79% 17.99% 1.04%
Nbr of stocks (in thousands) - 17,843 17,918 18,000 18,058 18,116 18,168 18,168
Announcement Date - 1/19/22 1/18/23 1/17/24 1/15/25 1/21/26 - -
1USD
Estimates
2026 *2027 *
P/E 12.3x 12.2x
PBR 1.54x 1.43x
EV / Sales 4.58x 4.39x
Yield 2.76% 2.87%

EPS & Dividend

Y-o-Y evolution of P/E

Year-on-year evolution of the Yield

Trader
Investor
-
Global
-
Quality
ESG MSCI
BB
Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
3
Last Close Price
78.87USD
Average target price
81.33USD
Spread / Average Target
+3.12%

Quarterly revenue - Rate of surprise

  1. Stock Market
  2. Stocks
  3. CTBI Stock
  4. Financials Community Trust Bancorp, Inc.