Company Valuation: F.N.B. Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 3,869 4,578 4,941 5,315 6,124 6,329 - -
Change - 18.33% 7.94% 7.56% 15.23% 3.35% - -
Enterprise Value (EV) 3,869 4,578 4,941 5,315 6,124 6,329 6,329 6,329
Change - 18.33% 7.94% 7.56% 15.23% 3.35% 0% 0%
P/E 9.86x 10.7x 10.5x 11.6x 11x 10.6x 9.63x 8.83x
PBR 0.77x 0.85x 0.83x 0.84x 0.9x 0.9x 0.84x 0.78x
PEG - -13.16x 1.42x -3.8x 0.5x 1.33x 0.9x 0.98x
Capitalization / Revenue 3.13x 3.17x 3.15x 3.33x 3.47x 3.38x 3.18x 3.05x
EV / Revenue 0x 0x 0x 0x 0x 3.38x 3.18x 3.05x
EV / EBITDA - - - - - - - -
EV / EBIT 0x 0x 0x 0x 0x 7.58x 6.93x -
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 0.48 0.48 0.48 0.48 0.48 0.5117 0.5572 0.52
Rate of return 3.96% 3.68% 3.49% 3.25% 2.81% 2.85% 3.11% 2.9%
EPS 2 1.23 1.22 1.31 1.27 1.56 1.685 1.862 2.03
Distribution rate 39% 39.3% 36.6% 37.8% 30.8% 30.4% 29.9% 25.6%
Net sales 1 1,237 1,443 1,571 1,597 1,765 1,874 1,990 2,077
EBITDA - - - - - - - -
EBIT 1 508.1 669.2 655.4 635.5 755.3 835.2 914 -
Net income 1 396.6 431.1 476.8 459.3 565.4 600.4 646.9 666.7
Net Debt - - - - - - - -
Reference price 2 12.13 13.05 13.77 14.78 17.10 17.93 17.93 17.93
Nbr of stocks (in thousands) 318,928 350,784 358,829 359,586 358,137 353,001 - -
Announcement Date 1/19/22 1/23/23 1/18/24 1/22/25 1/20/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
10.64x - - 2.85% 6.33B
6.42x - - 4.99% 349B
16.59x - - 1.02% 100B
15.23x - - 4.41% 80.7B
7.74x - - 6.49% 63.11B
5.05x - - 5.94% 56.15B
17.24x - - 3.07% 47.98B
12.93x - - 5.45% 43.61B
9.03x - - 4.76% 40.49B
11.14x - - 3.66% 37.83B
Average 11.20x 4.27% 82.54B
Weighted average by Cap. 9.87x 4.45%

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. FNB Stock
  4. Valuation F.N.B. Corporation
LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!