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 3,566 - -
Change - 59.58% -20.02% 5.12% 4.89% 0.17% - -
Enterprise Value (EV) 2,530 4,037 3,229 3,394 3,560 3,566 3,566 3,566
Change - 59.58% -20.02% 5.12% 4.89% 0.17% 0% 0%
P/E 13.1x 19.7x 12.4x 14.8x 11.8x 13.8x 12.3x 11.5x
PBR 1.27x 1.31x 0.99x 1.03x 1.01x 1.05x 1.01x 0.96x
PEG - -0.5x 0.5x -1.3x 0.3x -1.4x 1x 1.62x
Capitalization / Revenue 3.96x 3.62x 3.15x 3.4x 3.36x 3.57x 3.41x 3.36x
EV / Revenue 0x 0x 0x 0x 0x 3.57x 3.41x 3.36x
EV / EBITDA - - - - - - - -
EV / EBIT 0x 0x 0x 0x 0x 9.81x 9.1x -
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 1.64 1.76 1.88 1.88 - 1.882 1.882 1.88
Rate of return 4.03% 4.55% 6.11% 5.79% - 5.13% 5.13% 5.12%
EPS 2 3.11 1.96 2.48 2.19 2.94 2.651 2.988 3.2
Distribution rate 52.7% 89.8% 75.8% 85.8% - 71% 63% 58.8%
Net sales 1 639 1,114 1,026 999.7 1,059 997.8 1,046 1,060
EBITDA - - - - - - - -
EBIT 1 245 466.8 369 362.3 418.5 363.6 392 -
Net income 1 192.1 202.2 257.5 226 302.1 258.6 427.3 -
Net Debt - - - - - - - -
Reference price 2 40.67 38.65 30.75 32.47 34.60 36.71 36.71 36.71
Nbr of stocks (in thousands) 62,201 104,448 104,998 104,530 102,891 97,143 - -
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 (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
13.85x - - 5.13% 3.57B
14.84x - - 1.9% 888B
12.83x - - 2.06% 407B
5.76x - - 5.38% 363B
11.88x - - 4.36% 330B
5.64x - - 5.41% 294B
18.06x - - 2.36% 281B
6x - - 5.19% 265B
11.99x - - 2.24% 257B
17.03x - - 2.27% 233B
Average 11.79x 3.63% 332.24B
Weighted average by Cap. 11.99x 3.21%

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!