Company Valuation: City Holding Company

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Market Cap 1 1,237 1,383 1,635 1,742 1,718 2,010 -
Change - 11.85% 18.24% 6.52% -1.4% 17.04% -
Enterprise Value (EV) 1,237 1,383 1,635 1,742 1,718 2,010 2,010
Change - 11.85% 18.24% 6.52% -1.4% 17.04% 0%
P/E 14.5x 13.7x 14.5x 15x 13.3x 15.5x 14.9x
PBR 1.81x 2.38x 2.42x 2.38x 2.11x 2.39x 2.23x
PEG - 0.7x 1.2x 4.08x 1x 4.17x 4.34x
Capitalization / Revenue 5.46x 5.46x 5.62x 5.92x 5.45x 6.13x 5.97x
EV / Revenue 0x 0x 0x 0x 0x 6.13x 5.97x
EV / EBITDA - - - - - - -
EV / EBIT 0x 0x 0x 0x 0x 12x 11.8x
EV / FCF - - - - - - -
FCF Yield - - - - - - -
Dividend per Share 2 2.34 2.5 2.73 3.01 3.32 3.512 3.644
Rate of return 2.86% 2.69% 2.48% 2.54% 2.79% 2.45% 2.55%
EPS 2 5.66 6.8 7.61 7.89 8.93 9.262 9.58
Distribution rate 41.3% 36.8% 35.9% 38.1% 37.2% 37.9% 38%
Net sales 1 226.5 253.4 290.9 294.4 315 327.9 336.6
EBITDA - - - - - - -
EBIT 1 109.4 130.2 143.5 147.2 160.9 167.1 169.7
Net income 1 87.24 101.1 113.3 116 129.3 130.7 131.7
Net Debt - - - - - - -
Reference price 2 81.79 93.09 110.26 118.48 119.20 143.12 143.12
Nbr of stocks (in thousands) 15,118 14,857 14,832 14,702 14,409 14,045 -
Announcement Date 1/25/22 A 1/24/23 A 1/24/24 A 1/23/25 A 1/21/26 A - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
15.45x - - 2.45% 2.01B
13.84x - - 1.81% 929B
6.22x - - 4.97% 410B
12.47x - - 2.05% 407B
12.55x - - 4.16% 352B
6.22x - - 4.95% 331B
6.69x - - 4.74% 298B
17.55x - - 2.4% 282B
14.6x - - 2.7% 264B
11.88x - - 2.19% 263B
Average 11.75x 3.24% 353.68B
Weighted average by Cap. 11.56x 3.12%

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. CHCO Stock
  4. Valuation City Holding Company
LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!