Company Valuation: Renasant Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 2,116 2,103 1,891 2,272 3,347 3,688 - -
Change - -0.58% -10.1% 20.18% 47.27% 10.2% - -
Enterprise Value (EV) 2,116 2,103 1,891 2,272 3,347 3,688 3,688 3,688
Change - -0.58% -10.1% 20.18% 47.27% 10.2% 0% 0%
P/E 12.2x 12.7x 13.2x 10.9x 17x 10.7x 10.3x 9.77x
PBR 0.96x 0.98x 0.82x 0.85x 0.86x 0.92x 0.86x 0.81x
PEG - -2.33x -1x 0.4x -0.5x 0.1x 2.73x 1.91x
Capitalization / Revenue 3.22x 3.31x 2.94x 3.13x 3.34x 3.28x 3.18x 3.06x
EV / Revenue 0x 0x 0x 0x 0x 3.28x 3.18x 3.06x
EV / EBITDA - - - - - - - -
EV / EBIT 0x 0x 0x 0x 0x 7.61x 7.48x 7.5x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 0.88 0.88 0.88 0.88 0.89 0.9543 0.9843 1.02
Rate of return 2.32% 2.34% 2.61% 2.46% 2.53% 2.37% 2.44% 2.53%
EPS 2 3.12 2.95 2.56 3.27 2.07 3.786 3.929 4.13
Distribution rate 28.2% 29.8% 34.4% 26.9% 43% 25.2% 25.1% 24.7%
Net sales 1 657.7 636 643.4 726.2 1,003 1,125 1,161 1,205
EBITDA - - - - - - - -
EBIT 1 210.4 236 233.4 210.5 382.1 484.8 492.9 492
Net income 1 175.9 166.1 144.7 195.5 181.3 348.9 348.1 353.6
Net Debt - - - - - - - -
Reference price 2 37.95 37.59 33.68 35.75 35.22 40.35 40.35 40.35
Nbr of stocks (in thousands) 55,747 55,953 56,142 63,566 95,021 91,404 - -
Announcement Date 1/25/22 1/24/23 1/23/24 1/28/25 1/27/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
10.66x - - 2.36% 3.69B
13.56x - - 1.86% 912B
6.23x - - 4.98% 410B
12.22x - - 2.1% 396B
12.24x - - 4.26% 343B
6.14x - - 5.03% 327B
6.78x - - 4.69% 299B
17.6x - - 2.39% 280B
14.81x - - 2.66% 266B
11.34x - - 2.3% 251B
Average 11.16x 3.26% 348.67B
Weighted average by Cap. 11.39x 3.17%

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. RNST Stock
  4. Valuation Renasant Corporation