Company Valuation: First Financial Bancorp.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 2,295 2,298 2,259 2,567 2,465 3,547 - -
Change - 0.11% -1.69% 13.62% -3.96% 43.88% - -
Enterprise Value (EV) 2,295 2,298 2,259 2,567 2,465 3,547 3,547 3,547
Change - 0.11% -1.69% 13.62% -3.96% 43.88% 0% 0%
P/E 11.4x 10.5x 8.83x 11.2x 9.41x 11.2x 10x 9.01x
PBR 1.02x 1.13x 1x 1.05x 0.89x 1.14x 1.05x 0.97x
PEG - 1.4x 0.5x -1x 0.9x 0.8x 0.9x 0.8x
Capitalization / Revenue 3.68x 3.24x 2.69x 3.07x 2.74x 3.29x 2.94x 2.8x
EV / Revenue 0x 0x 0x 0x 0x 3.29x 2.94x 2.8x
EV / EBITDA - - - - - - - -
EV / EBIT 0x 0x 0x 0x 0x 7.95x 6.92x 6.15x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 0.92 0.92 0.92 0.94 0.98 1.02 1.057 1.08
Rate of return 3.77% 3.8% 3.87% 3.5% 3.92% 3.02% 3.13% 3.2%
EPS 2 2.14 2.3 2.69 2.4 2.66 3.029 3.368 3.75
Distribution rate 43% 40% 34.2% 39.2% 36.8% 33.7% 31.4% 28.8%
Net sales 1 623.6 708.8 840.2 835.6 899.5 1,079 1,205 1,267
EBITDA - - - - - - - -
EBIT 1 222.8 253.4 361.7 316 358.9 446.4 512.8 576.5
Net income 1 205.2 217.6 255.9 228.8 255.6 317.5 369.7 415.1
Net Debt - - - - - - - -
Reference price 2 24.38 24.23 23.75 26.88 25.02 33.79 33.79 33.79
Nbr of stocks (in thousands) 94,155 94,840 95,122 95,489 98,530 104,969 - -
Announcement Date 1/27/22 A 1/26/23 A 1/25/24 A 1/23/25 A 1/28/26 A - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
11.16x - - 3.02% 3.55B
14.37x - - 1.74% 966B
13.73x - - 1.86% 449B
6.07x - - 5.11% 387B
12.54x - - 4.16% 352B
5.84x - - 5.22% 307B
18.64x - - 2.3% 296B
6.08x - - 5.17% 270B
11.96x - - 2.18% 264B
14.71x - - 2.7% 258B
Average 11.51x 3.35% 355.3B
Weighted average by Cap. 12.03x 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. FFBC Stock
  4. Valuation First Financial Bancorp.