Company Valuation: Renasant Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 2,116 2,103 1,891 2,272 3,347 3,596 - -
Change - -0.58% -10.1% 20.18% 47.27% 7.45% - -
Enterprise Value (EV) 2,116 2,103 1,891 2,272 3,347 3,596 3,596 3,596
Change - -0.58% -10.1% 20.18% 47.27% 7.45% 0% 0%
P/E 12.2x 12.7x 13.2x 10.9x 17x 10.4x 10x 9.53x
PBR 0.96x 0.98x 0.82x 0.85x 0.86x 0.9x 0.84x 0.79x
PEG - -2.33x -1x 0.4x -0.5x 0.1x 2.65x 1.86x
Capitalization / Revenue 3.22x 3.31x 2.94x 3.13x 3.34x 3.2x 3.1x 2.98x
EV / Revenue 0x 0x 0x 0x 0x 3.2x 3.1x 2.98x
EV / EBITDA - - - - - - - -
EV / EBIT 0x 0x 0x 0x 0x 7.42x 7.3x 7.31x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 0.88 0.88 0.88 0.88 0.89 0.9543 0.9843 1.02
Rate of return 2.32% 2.34% 2.61% 2.46% 2.53% 2.43% 2.5% 2.59%
EPS 2 3.12 2.95 2.56 3.27 2.07 3.786 3.929 4.13
Distribution rate 28.2% 29.8% 34.4% 26.9% 43% 25.2% 25.1% 24.7%
Net sales 1 657.7 636 643.4 726.2 1,003 1,125 1,161 1,205
EBITDA - - - - - - - -
EBIT 1 210.4 236 233.4 210.5 382.1 484.8 492.9 492
Net income 1 175.9 166.1 144.7 195.5 181.3 348.9 348.1 353.6
Net Debt - - - - - - - -
Reference price 2 37.95 37.59 33.68 35.75 35.22 39.34 39.34 39.34
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 (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
10.39x - - 2.43% 3.6B
13.21x - - 1.9% 890B
6.33x - - 4.9% 412B
11.88x - - 2.17% 384B
6.72x - - 4.71% 356B
12.19x - - 4.27% 341B
6.23x - - 4.95% 332B
6.82x - - 4.67% 301B
17.45x - - 2.41% 276B
14.32x - - 2.75% 256B
Average 10.56x 3.52% 355.3B
Weighted average by Cap. 10.74x 3.41%

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