Projected Income Statement: Cincinnati Financial Corporation

Forecast Balance Sheet: Cincinnati Financial Corporation

Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Net Debt - - - - - - -
Change - - - - - - -
Announcement Date 2/15/22 2/6/23 2/6/24 2/10/25 2/9/26 - -
Estimates

Cash Flow Forecast: Cincinnati Financial Corporation

Fiscal Period: December 2020 2021 2022 2023 2024 2025
CAPEX 1 20 15 15 18 22 20
Change - -25% 0% 20% 22.22% -9.09%
Free Cash Flow (FCF) 1 3,647 5,341 2,973 4,758 5,477 6,142
Change - 46.45% -44.34% 60.03% 15.13% 12.13%
Announcement Date 2/25/21 2/24/22 2/23/23 2/26/24 2/24/25 2/23/26
1USD in Million
Estimates

Forecast Financial Ratios: Cincinnati Financial Corporation

Fiscal Period: December 2020 2021 2022 2023 2024 2025 2026 2027

Profitability

        
EBITDA Margin (%) - - - - - - - -
EBIT Margin (%) - - - - - - - -
EBT Margin (%) - 38.11% -10.57% 22.73% 25.21% 23.59% 13.85% 14.21%
Net margin (%) - 30.59% -7.41% 18.41% 20.22% 18.95% 10.9% 11.26%
FCF margin (%) - - - - - - - -
FCF / Net Income (%) - - - - - - - -

Profitability

        
ROA - - - - - - - -
ROE - 8.73% 5.69% 8.4% 9.2% 8.4% 8.06% 8.42%

Financial Health

        
Leverage (Debt/EBITDA) - - - - - - - -
Debt / Free cash flow - - - - - - - -

Capital Intensity

        
CAPEX / Current Assets (%) - - - - - - - -
CAPEX / EBITDA (%) - - - - - - - -
CAPEX / FCF (%) - - - - - - - -

Items per share

        
Cash flow per share 1 - - - - - - - -
Change - - - - - - - -
Dividend per Share 1 - 2.52 2.76 3 3.24 3.48 3.646 3.735
Change - - 9.52% 8.7% 8% 7.41% 4.77% 2.44%
Book Value Per Share 1 - 81.72 67.01 77.06 89.11 102.4 107 111.1
Change - - -18% 15% 15.64% 14.86% 4.52% 3.82%
EPS 1 - 18.1 -3.06 11.66 14.53 15.17 8.436 9.198
Change - - -116.91% 481.05% 24.61% 4.4% -44.39% 9.04%
Nbr of stocks (in thousands) - 161,141 157,184 156,908 156,315 156,019 155,686 155,686
Announcement Date - 2/15/22 2/6/23 2/6/24 2/10/25 2/9/26 - -
1USD
Estimates
2026 *2027 *
P/E ratio 19.7x 18.1x
PBR 1.56x 1.5x
EV / Sales 2.12x 2.01x
Yield 2.19% 2.24%

EPS & Dividend

Y-o-Y evolution of P/E

Year-on-year evolution of the Yield

Trader
Investor
-
Global
-
Quality
-
ESG MSCI
BBB
Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
8
Last Close Price
166.46USD
Average target price
173.33USD
Spread / Average Target
+4.13%

Quarterly revenue - Rate of surprise

  1. Stock Market
  2. Equities
  3. CINF Stock
  4. Financials Cincinnati Financial Corporation