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 2,044 -
Change - 11.85% 18.24% 6.52% -1.4% 19.03% -
Enterprise Value (EV) 1,237 1,383 1,635 1,742 1,718 2,044 2,044
Change - 11.85% 18.24% 6.52% -1.4% 19.03% 0%
P/E 14.5x 13.7x 14.5x 15x 13.3x 15.7x 15.2x
PBR 1.81x 2.38x 2.42x 2.38x 2.11x 2.43x 2.26x
PEG - 0.7x 1.2x 4.08x 1x 4.22x 4.43x
Capitalization / Revenue 5.46x 5.46x 5.62x 5.92x 5.45x 6.24x 6.07x
EV / Revenue 0x 0x 0x 0x 0x 6.24x 6.07x
EV / EBITDA - - - - - - -
EV / EBIT 0x 0x 0x 0x 0x 12.2x 12x
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% 2.41% 2.5%
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 93.09 110.26 118.48 119.20 145.49 145.49
Nbr of stocks (in thousands) 15,118 14,857 14,832 14,702 14,409 14,052 -
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.($)
15.67x - - 2.42% 2.04B
13.92x - - 1.79% 935B
13.25x - - 1.91% 433B
6.27x - - 4.94% 402B
13.14x - - 3.96% 364B
6.02x - - 5.07% 316B
18.47x - - 2.31% 291B
6.31x - - 4.99% 273B
11.88x - - 2.21% 261B
14.54x - - 2.72% 252B
Average 11.95x 3.23% 352.97B
Weighted average by Cap. 11.86x 3.07%

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