Company Valuation: First Financial Bancorp.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 2,295 2,298 2,259 2,567 2,465 3,368 - -
Change - 0.11% -1.69% 13.62% -3.96% 36.64% - -
Enterprise Value (EV) 2,295 2,298 2,259 2,567 2,465 3,368 3,368 3,368
Change - 0.11% -1.69% 13.62% -3.96% 36.64% 0% 0%
P/E 11.4x 10.5x 8.83x 11.2x 9.41x 10.5x 9.42x 8.46x
PBR 1.02x 1.13x 1x 1.05x 0.89x 1.07x 0.99x 0.91x
PEG - 1.4x 0.5x -1x 0.9x 0.8x 0.8x 0.7x
Capitalization / Revenue 3.68x 3.24x 2.69x 3.07x 2.74x 3.12x 2.79x 2.66x
EV / Revenue 0x 0x 0x 0x 0x 3.12x 2.79x 2.66x
EV / EBITDA - - - - - - - -
EV / EBIT 0x 0x 0x 0x 0x 7.55x 6.57x 5.84x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 0.92 0.92 0.92 0.94 0.98 1.02 1.057 1.08
Rate of return 3.77% 3.8% 3.87% 3.5% 3.92% 3.21% 3.33% 3.4%
EPS 2 2.14 2.3 2.69 2.4 2.66 3.029 3.368 3.75
Distribution rate 43% 40% 34.2% 39.2% 36.8% 33.7% 31.4% 28.8%
Net sales 1 623.6 708.8 840.2 835.6 899.5 1,079 1,205 1,267
EBITDA - - - - - - - -
EBIT 1 222.8 253.4 361.7 316 358.9 446.4 512.8 576.5
Net income 1 205.2 217.6 255.9 228.8 255.6 317.5 369.7 415.1
Net Debt - - - - - - - -
Reference price 2 24.38 24.23 23.75 26.88 25.02 31.74 31.74 31.74
Nbr of stocks (in thousands) 94,155 94,840 95,122 95,489 98,530 104,969 - -
Announcement Date 1/27/22 1/26/23 1/25/24 1/23/25 1/28/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
10.6x - - 3.18% 3.37B
13.85x - - 1.8% 929B
6.2x - - 4.99% 408B
12.38x - - 2.07% 404B
12.37x - - 4.22% 346B
6.16x - - 5% 328B
6.68x - - 4.74% 297B
17.53x - - 2.4% 281B
11.78x - - 2.21% 260B
14.47x - - 2.72% 260B
Average 11.20x 3.33% 351.64B
Weighted average by Cap. 11.51x 3.13%

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. FFBC Stock
  4. Valuation First Financial Bancorp.
-40%: Exceptional extension
d
:
:
SEIZE THE OFFER!