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 3,628 - -
Change - 59.58% -20.02% 5.12% 4.89% 1.92% - -
Enterprise Value (EV) 2,530 4,037 3,229 3,394 3,560 3,628 3,628 3,628
Change - 59.58% -20.02% 5.12% 4.89% 1.92% 0% 0%
P/E 13.1x 19.7x 12.4x 14.8x 11.8x 13.4x 13.3x 11.9x
PBR 1.27x 1.31x 0.99x 1.03x 1.01x 1.08x 1.04x 0.99x
PEG - -0.5x 0.5x -1.3x 0.3x -3.96x 21.59x 1x
Capitalization / Revenue 3.96x 3.62x 3.15x 3.4x 3.36x 3.66x 3.55x 3.46x
EV / Revenue 0x 0x 0x 0x 0x 3.66x 3.55x 3.46x
EV / EBITDA - - - - - - - -
EV / EBIT 0x 0x 0x 0x 0x 10.3x 9.94x -
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% 4.94% 4.94% 4.94%
EPS 2 3.11 1.96 2.48 2.19 2.94 2.84 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 1,059 991.7 1,022 1,047
EBITDA - - - - - - - -
EBIT 1 245 466.8 369 362.3 418.5 353 365 -
Net income 1 192.1 202.2 257.5 226 302.1 277.4 413 -
Net Debt - - - - - - - -
Reference price 2 40.67 38.65 30.75 32.47 34.60 38.07 38.07 38.07
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 (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
13.4x - - 4.94% 3.63B
14.27x - - 1.76% 955B
13.52x - - 1.87% 442B
6.02x - - 5.15% 380B
12.58x - - 4.17% 349B
5.74x - - 5.31% 301B
18.63x - - 2.29% 293B
12.21x - - 2.14% 270B
6.03x - - 5.22% 259B
14.35x - - 2.76% 253B
Average 11.67x 3.56% 350.57B
Weighted average by Cap. 11.98x 3.09%

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.