Company Valuation: Enterprise Financial Services Corp

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 1,807 1,822 1,669 2,094 1,999 2,165 - -
Change - 0.86% -8.41% 25.44% -4.56% 8.33% - -
Enterprise Value (EV) 1,807 1,822 1,669 2,094 1,999 2,165 2,165 2,165
Change - 0.86% -8.41% 25.44% -4.56% 8.33% 0% 0%
P/E 12.2x 9.22x 8.81x 11.7x 10.2x 11.4x 10.1x 9.65x
PBR 1.22x 1.26x 1.02x 1.19x 1.01x 1.07x 0.99x 0.93x
PEG - 0.2x -1.95x -2.47x 1.03x -10.09x 0.8x 1.98x
Capitalization / Revenue 4.22x 3.42x 2.64x 3.28x 2.7x 2.81x 2.69x -
EV / Revenue 0x 0x 0x 0x 0x 2.81x 2.69x -
EV / EBITDA - - - - - - - -
EV / EBIT 0x 0x 0x 0x 0x 7.3x 6.99x 6.78x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 0.75 0.9 1 1.06 1.22 1.366 1.414 1.46
Rate of return 1.59% 1.84% 2.24% 1.88% 2.26% 2.28% 2.36% 2.44%
EPS 2 3.86 5.31 5.07 4.83 5.31 5.25 5.911 6.2
Distribution rate 19.4% 16.9% 19.7% 21.9% 23% 26% 23.9% 23.5%
Net sales 1 427.9 533.1 631.3 637.8 739.9 769.5 805.6 -
EBITDA - - - - - - - -
EBIT 1 206.7 258.8 284.8 255.2 274.7 296.4 309.7 319.4
Net income 1 133.1 199 190.3 181.5 197.6 192.2 211.8 212.7
Net Debt - - - - - - - -
Reference price 2 47.09 48.96 44.65 56.40 54.00 59.82 59.82 59.82
Nbr of stocks (in thousands) 38,372 37,223 37,386 37,128 37,011 36,193 - -
Announcement Date 1/24/22 A 1/23/23 A 1/22/24 A 1/27/25 A 1/26/26 A - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
11.39x - - 2.28% 2.17B
13.12x - - 1.91% 884B
6.17x - - 5.03% 415B
11.76x - - 2.21% 378B
6.61x - - 4.79% 357B
6.11x - - 5.05% 326B
11.79x - - 4.41% 330B
6.7x - - 4.75% 303B
17.1x - - 2.46% 270B
14.21x - - 2.78% 258B
Average 10.50x 3.57% 352.24B
Weighted average by Cap. 10.55x 3.48%

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. EFSC Stock
  4. Valuation Enterprise Financial Services Corp