Company Valuation: City Holding Company

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Market Cap 1 1,237 1,383 1,635 1,742 1,718 2,078 -
Change - 11.85% 18.24% 6.52% -1.4% 21.01% -
Enterprise Value (EV) 1,237 1,383 1,635 1,742 1,718 2,078 2,078
Change - 11.85% 18.24% 6.52% -1.4% 21.01% 0%
P/E 14.5x 13.7x 14.5x 15x 13.3x 15.9x 15.4x
PBR 1.81x 2.38x 2.42x 2.38x 2.11x 2.46x 2.29x
PEG - 0.7x 1.2x 4.08x 1x 4.28x 4.49x
Capitalization / Revenue 5.46x 5.46x 5.62x 5.92x 5.45x 6.34x 6.18x
EV / Revenue 0x 0x 0x 0x 0x 6.34x 6.18x
EV / EBITDA - - - - - - -
EV / EBIT 0x 0x 0x 0x 0x 12.4x 12.2x
EV / FCF - - - - - - -
FCF Yield - - - - - - -
Dividend per Share 2 2.34 2.5 2.73 3.01 3.32 3.512 3.644
Rate of return 2.86% 2.69% 2.48% 2.54% 2.79% 2.38% 2.47%
EPS 2 5.66 6.8 7.61 7.89 8.93 9.262 9.58
Distribution rate 41.3% 36.8% 35.9% 38.1% 37.2% 37.9% 38%
Net sales 1 226.5 253.4 290.9 294.4 315 327.9 336.6
EBITDA - - - - - - -
EBIT 1 109.4 130.2 143.5 147.2 160.9 167.1 169.7
Net income 1 87.24 101.1 113.3 116 129.3 130.7 131.7
Net Debt - - - - - - -
Reference price 2 81.79 93.09 110.26 118.48 119.20 147.28 147.28
Nbr of stocks (in thousands) 15,118 14,857 14,832 14,702 14,409 14,045 -
Announcement Date 25/1/22 24/1/23 24/1/24 23/1/25 21/1/26 - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
15.98x - - 2.37% 2.08B
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 15.82x 2.49% 320.96B
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. CHCO Stock
  4. Valuation City Holding Company