Company Valuation: First Financial Bankshares, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Market Cap 1 7,196 4,875 4,296 5,118 4,250 5,042 -
Change - -32.25% -11.87% 19.14% -16.97% 18.64% -
Enterprise Value (EV) 7,196 4,875 4,296 5,118 4,250 5,042 5,042
Change - -32.25% -11.87% 19.14% -16.97% 18.64% 0%
P/E 32x 21x 21.8x 23.1x 16.9x 17.3x 16.4x
PBR 4.12x 3.88x 2.89x 3.21x 2.23x 2.42x 2.21x
PEG - 6.68x -1.4x 1.9x 1.3x 1.1x 3x
Capitalization / Revenue 14.1x 9.06x 8.53x 9.29x 6.6x 7.15x 6.75x
EV / Revenue 0x 0x 0x 0x 0x 7.15x 6.75x
EV / EBITDA - - - - - - -
EV / EBIT 0x 0x 0x 0x 0x 13.1x 12.3x
EV / FCF - - - - - - -
FCF Yield - - - - - - -
Dividend per Share 2 0.58 0.66 0.71 0.72 0.75 0.848 0.91
Rate of return 1.14% 1.92% 2.34% 2% 2.51% 2.39% 2.57%
EPS 2 1.59 1.64 1.39 1.56 1.77 2.048 2.16
Distribution rate 36.5% 40.2% 51.1% 46.2% 42.4% 41.4% 42.1%
Net sales 1 511.3 538 503.4 550.7 644.3 704.9 747.4
EBITDA - - - - - - -
EBIT 1 270.8 298.3 265.5 285.7 351 383.8 408.6
Net income 1 227.6 234.5 199 223.5 253.6 294.3 310.8
Net Debt - - - - - - -
Reference price 2 50.84 34.40 30.30 36.05 29.87 35.42 35.42
Nbr of stocks (in thousands) 141,535 141,709 141,783 141,979 142,275 142,342 -
Announcement Date 1/27/22 1/19/23 1/25/24 1/23/25 1/22/26 - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
17.16x - - 2.41% 5B
17.76x - - 0.95% 108B
15.21x - - 4.47% 78.9B
7.98x - - 6.02% 67.08B
5.22x - - 5.76% 59.21B
18.54x - - 2.88% 51.22B
12.86x - - 5.39% 43.03B
9.53x - - 4.51% 42.74B
10.78x - - 3.73% 34.84B
10.05x - - 5.7% 32.29B
Average 12.51x 4.18% 52.22B
Weighted average by Cap. 12.75x 4.02%

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. FFIN Stock
  4. Valuation First Financial Bankshares, Inc.