Company Valuation: Renasant Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Market Cap 1 2,116 2,103 1,891 2,272 3,347 3,784 -
Change - -0.58% -10.1% 20.18% 47.27% 13.07% -
Enterprise Value (EV) 2,116 2,103 1,891 2,272 3,347 3,784 3,784
Change - -0.58% -10.1% 20.18% 47.27% 13.07% 0%
P/E 12.2x 12.7x 13.2x 10.9x 17x 10.9x 10.5x
PBR 0.96x 0.98x 0.82x 0.85x 0.86x 0.94x 0.88x
PEG - -2.33x -1x 0.4x -0.5x 0.1x 2.73x
Capitalization / Revenue 3.22x 3.31x 2.94x 3.13x 3.34x 3.37x 3.26x
EV / Revenue 0x 0x 0x 0x 0x 3.37x 3.26x
EV / EBITDA - - - - - - -
EV / EBIT 0x 0x 0x 0x 0x 7.81x 7.68x
EV / FCF - - - - - - -
FCF Yield - - - - - - -
Dividend per Share 2 0.88 0.88 0.88 0.88 0.89 0.9543 0.9843
Rate of return 2.32% 2.34% 2.61% 2.46% 2.53% 2.31% 2.38%
EPS 2 3.12 2.95 2.56 3.27 2.07 3.783 3.929
Distribution rate 28.2% 29.8% 34.4% 26.9% 43% 25.2% 25.1%
Net sales 1 657.7 636 643.4 726.2 1,003 1,124 1,161
EBITDA - - - - - - -
EBIT 1 210.4 236 233.4 210.5 382.1 484.3 492.7
Net income 1 175.9 166.1 144.7 195.5 181.3 348.7 348
Net Debt - - - - - - -
Reference price 2 37.95 37.59 33.68 35.75 35.22 41.40 41.40
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.($)
10.94x - - 2.3% 3.78B
14.19x - - 1.76% 953B
13.4x - - 1.9% 438B
6.38x - - 4.86% 412B
13.06x - - 4% 366B
6.3x - - 4.89% 334B
6.76x - - 4.68% 298B
18.07x - - 2.35% 292B
15.17x - - 2.6% 273B
12.32x - - 2.12% 272B
Average 11.66x 3.15% 364.21B
Weighted average by Cap. 12.01x 3.02%

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