Company Valuation: First Interstate BancSystem, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 2,530 4,037 3,229 3,394 3,560 3,560 - -
Change - 59.58% -20.02% 5.12% 4.89% -0.01% - -
Enterprise Value (EV) 2,530 4,037 3,229 3,394 3,560 3,560 3,560 3,560
Change - 59.58% -20.02% 5.12% 4.89% -0.01% 0% 0%
P/E 13.1x 19.7x 12.4x 14.8x 11.8x 13.1x 13.1x 11.7x
PBR 1.27x 1.31x 0.99x 1.03x 1.01x 1.06x 1.02x 0.98x
PEG - -0.5x 0.5x -1.3x 0.3x -3.98x 25.32x 1x
Capitalization / Revenue 3.96x 3.62x 3.15x 3.4x 3.36x 3.59x 3.52x 3.38x
EV / Revenue 0x 0x 0x 0x 0x 3.59x 3.52x 3.38x
EV / EBITDA - - - - - - - -
EV / EBIT 0x 0x 0x 0x 0x 9.98x 9.78x 9.17x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 1.64 1.76 1.88 1.88 1.88 1.882 1.882 1.88
Rate of return 4.03% 4.55% 6.11% 5.79% 5.43% 5.04% 5.04% 5.03%
EPS 2 3.11 1.96 2.48 2.19 2.94 2.843 2.858 3.2
Distribution rate 52.7% 89.8% 75.8% 85.8% 63.9% 66.2% 65.8% 58.8%
Net sales 1 639 1,114 1,026 999.7 1,059 991.6 1,012 1,052
EBITDA - - - - - - - -
EBIT 1 245 466.8 369 362.3 418.5 356.5 364.1 388
Net income 1 192.1 202.2 257.5 226 302.1 276.7 389.8 261.3
Net Debt - - - - - - - -
Reference price 2 40.67 38.65 30.75 32.47 34.60 37.35 37.35 37.35
Nbr of stocks (in thousands) 62,201 104,448 104,998 104,530 102,891 95,305 - -
Announcement Date 1/27/22 1/26/23 1/30/24 1/29/25 1/28/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
13.14x - - 5.04% 3.56B
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 11.45x 3.52% 351.66B
Weighted average by Cap. 11.51x 3.14%

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. FIBK Stock
  4. Valuation First Interstate BancSystem, Inc.
-40%: Exceptional extension
d
:
:
SEIZE THE OFFER!