Company Valuation: City Holding Company

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 1,237 1,383 1,635 1,742 1,718 2,004 - -
Change - 11.85% 18.24% 6.52% -1.4% 16.66% - -
Enterprise Value (EV) 1,237 1,383 1,635 1,742 1,718 2,004 2,004 2,004
Change - 11.85% 18.24% 6.52% -1.4% 16.66% 0% 0%
P/E 14.5x 13.7x 14.5x 15x 13.3x 15.2x 14.7x 13.8x
PBR 1.81x 2.38x 2.42x 2.38x 2.11x 2.51x 2.29x 2.18x
PEG - 0.7x 1.2x 4.08x 1x 2.99x 4.22x 2.12x
Capitalization / Revenue 5.46x 5.46x 5.62x 5.92x 5.45x 6.07x 5.89x 5.69x
EV / Revenue 0x 0x 0x 0x 0x 6.07x 5.89x 5.69x
EV / EBITDA - - - - - - - -
EV / EBIT 0x 0x 0x 0x 0x 11.9x 11.5x 11.1x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 2.34 2.5 2.73 3.01 3.32 3.654 3.902 4.177
Rate of return 2.86% 2.69% 2.48% 2.54% 2.79% 2.57% 2.74% 2.93%
EPS 2 5.66 6.8 7.61 7.89 8.93 9.383 9.71 10.34
Distribution rate 41.3% 36.8% 35.9% 38.1% 37.2% 38.9% 40.2% 40.4%
Net sales 1 226.5 253.4 290.9 294.4 315 329.9 340.2 351.8
EBITDA - - - - - - - -
EBIT 1 109.4 130.2 143.5 147.2 160.9 169.1 174.6 179.9
Net income 1 87.24 101.1 113.3 116 129.3 132.2 134.2 138
Net Debt - - - - - - - -
Reference price 2 81.79 93.09 110.26 118.48 119.20 142.34 142.34 142.34
Nbr of stocks (in thousands) 15,118 14,857 14,832 14,702 14,409 14,076 - -
Announcement Date 1/25/22 1/24/23 1/24/24 1/23/25 1/21/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
15.1x - - 2.58% 1.99B
13.48x - - 1.9% 892B
6.25x - - 4.97% 433B
6.8x - - 4.67% 381B
11.54x - - 2.36% 351B
6.36x - - 4.89% 344B
6.78x - - 4.71% 316B
10.55x - - 4.93% 294B
17.59x - - 2.39% 281B
11.26x - - 2.3% 248B
Average 10.57x 3.57% 354.1B
Weighted average by Cap. 10.32x 3.48%

Y-o-Y evolution of P/E

Valuation ratios - P/E - City Holding Company

Historical PBR trend

Valuation ratios - PBR - City Holding Company

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - City Holding Company

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - City Holding Company


Year-on-year evolution of the Yield

Valuation ratios - Yield - City Holding Company
  1. Stock Market
  2. Stocks
  3. CHCO Stock
  4. Valuation City Holding Company