Company Valuation: Renasant Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Market Cap 1 2,116 2,103 1,891 2,272 3,347 4,004 -
Change - -0.58% -10.1% 20.18% 47.27% 19.65% -
Enterprise Value (EV) 2,116 2,103 1,891 2,272 3,347 4,004 4,004
Change - -0.58% -10.1% 20.18% 47.27% 19.65% 0%
P/E 12.2x 12.7x 13.2x 10.9x 17x 11.6x 11.2x
PBR 0.96x 0.98x 0.82x 0.85x 0.86x 1x 0.93x
PEG - -2.33x -1x 0.4x -0.5x 0.1x 2.91x
Capitalization / Revenue 3.22x 3.31x 2.94x 3.13x 3.34x 3.56x 3.45x
EV / Revenue 0x 0x 0x 0x 0x 3.56x 3.45x
EV / EBITDA - - - - - - -
EV / EBIT 0x 0x 0x 0x 0x 8.27x 8.13x
EV / FCF - - - - - - -
FCF Yield - - - - - - -
Dividend per Share 2 0.88 0.88 0.88 0.88 0.89 0.9543 0.9843
Rate of return 2.32% 2.34% 2.61% 2.46% 2.53% 2.18% 2.25%
EPS 2 3.12 2.95 2.56 3.27 2.07 3.783 3.929
Distribution rate 28.2% 29.8% 34.4% 26.9% 43% 25.2% 25.1%
Net sales 1 657.7 636 643.4 726.2 1,003 1,124 1,161
EBITDA - - - - - - -
EBIT 1 210.4 236 233.4 210.5 382.1 484.3 492.7
Net income 1 175.9 166.1 144.7 195.5 181.3 348.7 348
Net Debt - - - - - - -
Reference price 2 37.95 37.59 33.68 35.75 35.22 43.81 43.81
Nbr of stocks (in thousands) 55,747 55,953 56,142 63,566 95,021 91,404 -
Announcement Date 1/25/22 A 1/24/23 A 1/23/24 A 1/28/25 A 1/27/26 A - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
11.58x - - 2.18% 4B
14.37x - - 1.74% 965B
13.7x - - 1.86% 448B
12.68x - - 4.13% 353B
18.85x - - 2.27% 299B
12.06x - - 2.16% 266B
15.03x - - 2.64% 262B
12.03x - - 2.11% 211B
25.24x - - 3.05% 199B
18.3x - - 2.57% 203B
Average 15.38x 2.47% 321.16B
Weighted average by Cap. 15.14x 2.33%

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. RNST Stock
  4. Valuation Renasant Corporation