Company Valuation: First Horizon Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 8,830 13,152 7,912 10,677 11,768 11,816 - -
Change - 48.94% -39.84% 34.94% 10.22% 0.41% - -
Enterprise Value (EV) 8,830 13,152 7,912 10,677 11,768 11,816 11,816 11,816
Change - 48.94% -39.84% 34.94% 10.22% 0.41% 0% 0%
P/E 9.39x 16x 9.19x 14.8x 12.8x 11.7x 10.8x 9.81x
PBR 1.13x 1.82x 0.93x 1.26x 1.36x 1.34x 1.26x 1.13x
PEG - -1.3x 14.06x -1.3x 0.3x 0.8x 1.34x 1x
Capitalization / Revenue 2.87x 4.08x 2.27x 3.24x 3.43x 3.33x 3.2x 3.06x
EV / Revenue 0x 0x 0x 0x 0x 3.33x 3.2x 3.06x
EV / EBITDA - - - - - - - -
EV / EBIT 0x 0x 0x 0x 0x 7.94x 7.45x -
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 0.6 0.6 0.6 0.6 0.6 0.6627 0.6827 0.68
Rate of return 3.67% 2.45% 4.24% 2.98% 2.51% 2.66% 2.74% 2.73%
EPS 2 1.74 1.53 1.54 1.36 1.87 2.137 2.308 2.542
Distribution rate 34.5% 39.2% 39% 44.1% 32.1% 31% 29.6% 26.8%
Net sales 1 3,082 3,221 3,483 3,297 3,434 3,549 3,697 3,857
EBITDA - - - - - - - -
EBIT 1 1,222 1,362 1,370 1,299 1,372 1,487 1,585 -
Net income 1 962 868 865 738 956 1,023 1,054 1,108
Net Debt - - - - - - - -
Reference price 2 16.33 24.50 14.16 20.14 23.90 24.94 24.94 24.94
Nbr of stocks (in thousands) 540,750 536,804 558,770 530,138 492,394 473,777 - -
Announcement Date 1/20/22 1/18/23 1/18/24 1/16/25 1/15/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
11.67x - - 2.66% 11.82B
14.19x - - 1.76% 953B
13.4x - - 1.9% 438B
6.38x - - 4.86% 412B
13.06x - - 4% 366B
6.3x - - 4.89% 334B
6.76x - - 4.68% 298B
18.07x - - 2.35% 292B
15.17x - - 2.6% 273B
12.32x - - 2.12% 272B
Average 11.73x 3.18% 365.01B
Weighted average by Cap. 12.01x 3.02%

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. FHN Stock
  4. Valuation First Horizon Corporation