Company Valuation: Glacier Bancorp, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Market Cap 1 6,294 5,474 4,582 5,695 5,724 6,042 -
Change - -13.02% -16.3% 24.3% 0.51% 5.55% -
Enterprise Value (EV) 6,294 5,474 4,582 5,695 5,724 6,042 6,042
Change - -13.02% -16.3% 24.3% 0.51% 5.55% 0%
P/E 19.8x 18x 20.6x 29.9x 22.1x 15.3x 12.9x
PBR 1.97x 1.93x 1.52x 1.77x 1.36x 1.35x 1.26x
PEG - -4.29x -0.8x -1.8x 1.2x 0.3x 0.7x
Capitalization / Revenue 7.8x 6.02x 5.66x 6.84x 5.48x 4.63x 4.27x
EV / Revenue 0x 0x 0x 0x 0x 4.63x 4.27x
EV / EBITDA - - - - - - -
EV / EBIT 0x 0x 0x 0x 0x 10.9x 9.31x
EV / FCF - - - - - - -
FCF Yield - - - - - - -
Dividend per Share 2 1.27 1.32 1.32 1.32 1.32 1.322 1.347
Rate of return 2.24% 2.67% 3.19% 2.63% 3% 2.85% 2.9%
EPS 2 2.86 2.74 2.01 1.68 1.99 3.038 3.605
Distribution rate 44.4% 48.2% 65.7% 78.6% 66.3% 43.5% 37.4%
Net sales 1 807.3 909.1 809.8 833.1 1,044 1,305 1,414
EBITDA - - - - - - -
EBIT 1 382.3 400.2 283.7 254.6 411.5 556.3 648.6
Net income 1 284.8 303.2 222.9 190.1 239 396.2 471.2
Net Debt - - - - - - -
Reference price 2 56.70 49.42 41.32 50.22 44.05 46.40 46.40
Nbr of stocks (in thousands) 111,000 110,767 110,882 113,398 129,941 130,212 -
Announcement Date 1/27/22 1/26/23 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.($)
14.92x - - 2.92% 5.9B
14.04x - - 1.78% 944B
13.25x - - 1.92% 433B
12.68x - - 4.11% 356B
17.56x - - 2.42% 282B
11.91x - - 2.19% 263B
14.83x - - 2.66% 260B
11.54x - - 2.01% 211B
16.91x - - 2.66% 197B
23.77x - - 3.25% 190B
Average 15.14x 2.59% 314.2B
Weighted average by Cap. 14.58x 2.39%

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. GBCI Stock
  4. Valuation Glacier Bancorp, Inc.