Company Valuation: Trustmark Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Market Cap 1 2,027 2,128 1,703 2,163 2,335 2,685 -
Change - 4.97% -19.98% 27.05% 7.96% 14.98% -
Enterprise Value (EV) 2,027 2,128 1,703 2,163 2,335 2,685 2,685
Change - 4.97% -19.98% 27.05% 7.96% 14.98% 0%
P/E 13.9x 29.8x 10.3x 9.74x 10.5x 11.5x 11.2x
PBR 1.15x 1.43x 1.02x 1.1x 1.08x 1.21x 1.12x
PEG - -0.6x 0x 0.3x 5.44x 1.3x 5.41x
Capitalization / Revenue 3.11x 2.99x 2.2x 2.87x 2.88x 3.17x 3.03x
EV / Revenue 0x 0x 0x 0x 0x 3.17x 3.03x
EV / EBITDA - - - - - - -
EV / EBIT 0x 0x 0x 0x 0x 8.78x 8.46x
EV / FCF - - - - - - -
FCF Yield - - - - - - -
Dividend per Share 2 0.92 0.92 0.92 0.92 0.96 1 1.016
Rate of return 2.83% 2.64% 3.3% 2.6% 2.46% 2.16% 2.2%
EPS 2 2.34 1.17 2.7 3.63 3.7 4.027 4.11
Distribution rate 39.3% 78.6% 34.1% 25.3% 25.9% 24.8% 24.7%
Net sales 1 652 712.2 773.3 753.1 810.8 848 886.6
EBITDA - - - - - - -
EBIT 1 161.7 197.4 229.8 254.8 287.5 305.9 317.3
Net income 1 147.4 71.89 165.5 223 224.1 235.3 234.3
Net Debt - - - - - - -
Reference price 2 32.46 34.91 27.88 35.37 38.95 46.20 46.20
Nbr of stocks (in thousands) 62,450 60,954 61,070 61,158 59,958 58,071 -
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.($)
11.48x - - 2.16% 2.69B
6.55x - - 4.81% 350B
17.71x - - 0.95% 108B
14.93x - - 4.5% 79.78B
8.11x - - 6.2% 67.01B
5.05x - - 5.98% 57.32B
17.96x - - 2.95% 49.97B
12.99x - - 5.37% 44.03B
9.48x - - 4.54% 42.49B
11.09x - - 3.63% 37.6B
Average 11.54x 4.11% 83.88B
Weighted average by Cap. 10.19x 4.32%

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. TRMK Stock
  4. Valuation Trustmark Corporation