Company Valuation: Prosperity Bancshares, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 6,664 6,636 6,347 7,178 6,431 8,041 - -
Change - -0.41% -4.35% 13.09% -10.42% 25.04% - -
Enterprise Value (EV) 6,664 6,636 6,347 7,178 6,431 8,041 8,041 8,041
Change - -0.41% -4.35% 13.09% -10.42% 25.04% 0% 0%
P/E 12.9x 12.7x 15x 14.9x 12.1x 11.4x 9.19x 8.58x
PBR 1.04x 0.99x 0.9x 0.97x 0.84x 0.82x 0.77x 0.72x
PEG - 5.47x -0.7x 1.2x 0.9x 4.7x 0.4x 1.22x
Capitalization / Revenue 5.88x 5.77x 5.7x 6x 5.14x 4.6x 3.92x 3.74x
EV / Revenue 0x 0x 0x 0x 0x 4.6x 3.92x 3.74x
EV / EBITDA - - - - - - - -
EV / EBIT 0x 0x 0x 0x 0x 8.78x 7.2x 6.83x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 1.99 2.11 2.21 2.26 2.34 2.411 2.474 2.515
Rate of return 2.75% 2.9% 3.26% 3% 3.39% 3.6% 3.7% 3.76%
EPS 2 5.6 5.73 4.51 5.05 5.72 5.859 7.284 7.797
Distribution rate 35.5% 36.8% 49% 44.8% 40.9% 41.2% 34% 32.3%
Net sales 1 1,133 1,150 1,113 1,195 1,252 1,747 2,053 2,149
EBITDA - - - - - - - -
EBIT 1 659.7 666.2 553 621.7 693.6 916.2 1,117 1,177
Net income 1 519.3 524.5 419.3 479.4 542.8 649.4 850.3 906.4
Net Debt - - - - - - - -
Reference price 2 72.30 72.68 67.73 75.35 69.11 66.91 66.91 66.91
Nbr of stocks (in thousands) 92,165 91,309 93,715 95,265 93,047 120,177 - -
Announcement Date 1/26/22 1/25/23 1/24/24 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.($)
13.21x - - 1.9% 890B
6.33x - - 4.9% 412B
11.88x - - 2.17% 384B
6.72x - - 4.71% 356B
12.19x - - 4.27% 341B
6.23x - - 4.95% 332B
6.82x - - 4.67% 301B
17.45x - - 2.41% 276B
14.32x - - 2.75% 256B
Average 10.57x 3.64% 394.38B
Weighted average by Cap. 10.74x 3.41%

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. PB Stock
  4. PPY Stock
  5. Valuation Prosperity Bancshares, Inc.