Company Valuation: Trustmark Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Market Cap 1 2,027 2,128 1,703 2,163 2,335 2,701 -
Change - 4.97% -19.98% 27.05% 7.96% 15.67% -
Enterprise Value (EV) 2,027 2,128 1,703 2,163 2,335 2,701 2,701
Change - 4.97% -19.98% 27.05% 7.96% 15.67% 0%
P/E 13.9x 29.8x 10.3x 9.74x 10.5x 11.6x 11.3x
PBR 1.15x 1.43x 1.02x 1.1x 1.08x 1.22x 1.13x
PEG - -0.6x 0x 0.3x 5.44x 1.31x 5.46x
Capitalization / Revenue 3.11x 2.99x 2.2x 2.87x 2.88x 3.19x 3.05x
EV / Revenue 0x 0x 0x 0x 0x 3.19x 3.05x
EV / EBITDA - - - - - - -
EV / EBIT 0x 0x 0x 0x 0x 8.83x 8.51x
EV / FCF - - - - - - -
FCF Yield - - - - - - -
Dividend per Share 2 0.92 0.92 0.92 0.92 0.96 1 1.016
Rate of return 2.83% 2.64% 3.3% 2.6% 2.46% 2.15% 2.18%
EPS 2 2.34 1.17 2.7 3.63 3.7 4.027 4.11
Distribution rate 39.3% 78.6% 34.1% 25.3% 25.9% 24.8% 24.7%
Net sales 1 652 712.2 773.3 753.1 810.8 848 886.6
EBITDA - - - - - - -
EBIT 1 161.7 197.4 229.8 254.8 287.5 305.9 317.3
Net income 1 147.4 71.89 165.5 223 224.1 235.3 234.3
Net Debt - - - - - - -
Reference price 2 32.46 34.91 27.88 35.37 38.95 46.52 46.52
Nbr of stocks (in thousands) 62,450 60,954 61,070 61,158 59,958 58,071 -
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 (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
11.55x - - 2.15% 2.7B
6.55x - - 4.81% 347B
17.59x - - 0.96% 106B
15.01x - - 4.48% 80.18B
8.13x - - 6.18% 67.35B
5.02x - - 6.01% 56.98B
17.87x - - 2.97% 49.72B
13.15x - - 5.28% 44.89B
9.14x - - 4.7% 40.99B
11x - - 3.66% 37.18B
Average 11.50x 4.12% 83.31B
Weighted average by Cap. 10.17x 4.33%

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. TRMK Stock
  4. Valuation Trustmark Corporation