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 2,031 -
Change - 11.85% 18.24% 6.52% -1.4% 18.28% -
Enterprise Value (EV) 1,237 1,383 1,635 1,742 1,718 2,031 2,031
Change - 11.85% 18.24% 6.52% -1.4% 18.28% 0%
P/E 14.5x 13.7x 14.5x 15x 13.3x 15.6x 15.1x
PBR 1.81x 2.38x 2.42x 2.38x 2.11x 2.42x 2.25x
PEG - 0.7x 1.2x 4.08x 1x 4.2x 4.4x
Capitalization / Revenue 5.46x 5.46x 5.62x 5.92x 5.45x 6.2x 6.04x
EV / Revenue 0x 0x 0x 0x 0x 6.2x 6.04x
EV / EBITDA - - - - - - -
EV / EBIT 0x 0x 0x 0x 0x 12.2x 12x
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% 2.43% 2.52%
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 93.09 110.26 118.48 119.20 144.64 144.64
Nbr of stocks (in thousands) 15,118 14,857 14,832 14,702 14,409 14,045 -
Announcement Date 25/01/22 24/01/23 24/01/24 23/01/25 21/01/26 - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
15.72x - - 2.41% 2.04B
14.19x - - 1.76% 953B
13.4x - - 1.9% 438B
6.25x - - 4.99% 403B
13.08x - - 3.99% 366B
6.16x - - 5.01% 326B
6.65x - - 4.76% 292B
18.07x - - 2.35% 292B
12.32x - - 2.12% 272B
14.87x - - 2.66% 271B
Average 12.07x 3.19% 361.7B
Weighted average by Cap. 11.99x 3.04%

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
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!