Company Valuation: Community Trust Bancorp, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Market Cap 1 778.1 823 789.5 957.6 1,024 1,364 -
Change - 5.76% -4.07% 21.3% 6.89% 33.27% -
Enterprise Value (EV) 778.1 823 789.5 957.6 1,024 1,364 1,364
Change - 5.76% -4.07% 21.3% 6.89% 33.27% 0%
P/E 8.83x 10x 10.1x 11.5x 10.4x 11.7x 11.6x
PBR 1.11x 1.31x 1.12x 1.26x 1.2x 1.47x 1.36x
PEG - -1.37x -2.1x 2.01x 0.6x 0.7x 7.96x
Capitalization / Revenue 3.48x 3.61x 3.4x 3.84x 3.61x 4.35x 4.16x
EV / Revenue 0x 0x 0x 0x 0x 4.35x 4.16x
EV / EBITDA - - - - - - -
EV / EBIT 0x 0x 0x 0x 0x 8.36x 8.08x
EV / FCF - - - - - - -
FCF Yield - - - - - - -
Dividend per Share 2 1.57 1.68 1.8 1.86 2 2.233 2.367
Rate of return 3.6% 3.66% 4.1% 3.51% 3.54% 2.97% 3.15%
EPS 2 4.94 4.58 4.36 4.61 5.43 6.407 6.5
Distribution rate 31.8% 36.7% 41.3% 40.3% 36.8% 34.9% 36.4%
Net sales 1 223.5 228 232 249.7 283.8 313.4 327.6
EBITDA - - - - - - -
EBIT 1 104.3 106.9 106.6 118.8 140.7 163.1 168.8
Net income 1 87.94 81.81 78 82.81 98.06 115.9 117.9
Net Debt - - - - - - -
Reference price 2 43.61 45.93 43.86 53.03 56.50 75.08 75.08
Nbr of stocks (in thousands) 17,843 17,918 18,000 18,058 18,116 18,168 -
Announcement Date 19/01/22 18/01/23 17/01/24 15/01/25 21/01/26 - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
11.72x - - 2.97% 1.36B
13.64x - - 1.87% 902B
6.27x - - 4.95% 426B
7x - - 4.58% 372B
11.56x - - 2.33% 355B
6.33x - - 4.89% 338B
11.7x - - 4.46% 326B
6.94x - - 4.57% 312B
17.25x - - 2.44% 274B
11.43x - - 2.26% 252B
Average 10.38x 3.53% 355.81B
Weighted average by Cap. 10.52x 3.4%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Community Trust Bancorp, Inc.

Historical PBR trend

Valuation ratios - PBR - Community Trust Bancorp, Inc.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Community Trust Bancorp, Inc.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Community Trust Bancorp, Inc.


Year-on-year evolution of the Yield

Valuation ratios - Yield - Community Trust Bancorp, Inc.
  1. Stock Market
  2. Stocks
  3. CTBI Stock
  4. Valuation Community Trust Bancorp, Inc.