Company Valuation: Community Trust Bancorp, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Market Cap 1 778.1 823 789.5 957.6 1,024 1,301 -
Change - 5.76% -4.07% 21.3% 6.89% 27.08% -
Enterprise Value (EV) 778.1 823 789.5 957.6 1,024 1,301 1,301
Change - 5.76% -4.07% 21.3% 6.89% 27.08% 0%
P/E 8.83x 10x 10.1x 11.5x 10.4x 11.7x 11.4x
PBR 1.11x 1.31x 1.12x 1.26x 1.2x 1.41x 1.31x
PEG - -1.37x -2.1x 2.01x 0.6x 0.9x 4.76x
Capitalization / Revenue 3.48x 3.61x 3.4x 3.84x 3.61x 4.2x 4.03x
EV / Revenue 0x 0x 0x 0x 0x 4.2x 4.03x
EV / EBITDA - - - - - - -
EV / EBIT 0x 0x 0x 0x 0x 8.15x 7.91x
EV / FCF - - - - - - -
FCF Yield - - - - - - -
Dividend per Share 2 1.57 1.68 1.8 1.86 2 2.173 2.267
Rate of return 3.6% 3.66% 4.1% 3.51% 3.54% 3.03% 3.17%
EPS 2 4.94 4.58 4.36 4.61 5.43 6.13 6.277
Distribution rate 31.8% 36.7% 41.3% 40.3% 36.8% 35.5% 36.1%
Net sales 1 223.5 228 232 249.7 283.8 309.6 322.7
EBITDA - - - - - - -
EBIT 1 104.3 106.9 106.6 118.8 140.7 159.5 164.5
Net income 1 87.94 81.81 78 82.81 98.06 111 114.3
Net Debt - - - - - - -
Reference price 2 43.61 45.93 43.86 53.03 56.50 71.61 71.61
Nbr of stocks (in thousands) 17,843 17,918 18,000 18,058 18,116 18,164 -
Announcement Date 1/19/22 1/18/23 1/17/24 1/15/25 1/21/26 - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
11.68x - - 3.04% 1.3B
14.62x - - 1.87% 899B
13.13x - - 1.99% 420B
5.59x - - 5.54% 362B
11.99x - - 4.29% 335B
18.63x - - 2.29% 290B
5.31x - - 5.74% 278B
5.75x - - 5.45% 258B
12.4x - - 2.17% 266B
14.15x - - 2.86% 237B
Average 11.32x 3.52% 334.67B
Weighted average by Cap. 11.87x 3.25%

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. CTBI Stock
  4. Valuation Community Trust Bancorp, Inc.