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 2,714 -
Change - 4.97% -19.98% 27.05% 7.96% 16.21% -
Enterprise Value (EV) 2,027 2,128 1,703 2,163 2,335 2,714 2,714
Change - 4.97% -19.98% 27.05% 7.96% 16.21% 0%
P/E 13.9x 29.8x 10.3x 9.74x 10.5x 11.8x 11.3x
PBR 1.15x 1.43x 1.02x 1.1x 1.08x 1.2x 1.12x
PEG - -0.6x 0x 0.3x 5.44x 2.08x 2.37x
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 8.98x 8.58x
EV / FCF - - - - - - -
FCF Yield - - - - - - -
Dividend per Share 2 0.92 0.92 0.92 0.92 0.96 0.992 1.008
Rate of return 2.83% 2.64% 3.3% 2.6% 2.46% 2.14% 2.18%
EPS 2 2.34 1.17 2.7 3.63 3.7 3.91 4.097
Distribution rate 39.3% 78.6% 34.1% 25.3% 25.9% 25.4% 24.6%
Net sales 1 652 712.2 773.3 753.1 810.8 850.8 891
EBITDA - - - - - - -
EBIT 1 161.7 197.4 229.8 254.8 287.5 302.4 316.4
Net income 1 147.4 71.89 165.5 223 224.1 228.7 234.2
Net Debt - - - - - - -
Reference price 2 32.46 34.91 27.88 35.37 38.95 46.31 46.31
Nbr of stocks (in thousands) 62,450 60,954 61,070 61,158 59,958 58,606 -
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.($)
6.29x - - 4.98% 340B
17.88x - - 0.95% 108B
15.04x - - 4.52% 77.73B
8.14x - - 6.22% 64.03B
5.06x - - 5.95% 57.19B
18.79x - - 2.86% 51.67B
12.91x - - 5.4% 43.02B
9.45x - - 4.55% 42.37B
10.65x - - 3.77% 34.52B
Average 11.58x 4.35% 91.02B
Weighted average by Cap. 10.20x 4.38%

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. TT4 Stock
  5. Valuation Trustmark Corporation