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 1,379 -
Change - 5.76% -4.07% 21.3% 6.89% 34.78% -
Enterprise Value (EV) 778.1 823 789.5 957.6 1,024 1,379 1,379
Change - 5.76% -4.07% 21.3% 6.89% 34.78% 0%
P/E 8.83x 10x 10.1x 11.5x 10.4x 11.9x 11.7x
PBR 1.11x 1.31x 1.12x 1.26x 1.2x 1.48x 1.38x
PEG - -1.37x -2.1x 2.01x 0.6x 0.7x 8.03x
Capitalization / Revenue 3.48x 3.61x 3.4x 3.84x 3.61x 4.4x 4.21x
EV / Revenue 0x 0x 0x 0x 0x 4.4x 4.21x
EV / EBITDA - - - - - - -
EV / EBIT 0x 0x 0x 0x 0x 8.46x 8.17x
EV / FCF - - - - - - -
FCF Yield - - - - - - -
Dividend per Share 2 1.57 1.68 1.8 1.86 2 2.42 2.367
Rate of return 3.6% 3.66% 4.1% 3.51% 3.54% 3.19% 3.12%
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% 37.8% 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 75.93 75.93
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 (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
11.85x - - 3.19% 1.38B
13.85x - - 1.8% 929B
6.2x - - 4.99% 408B
12.38x - - 2.07% 404B
12.37x - - 4.22% 347B
6.16x - - 5% 328B
6.68x - - 4.74% 297B
17.53x - - 2.4% 281B
14.47x - - 2.72% 260B
11.78x - - 2.21% 260B
Average 11.33x 3.33% 351.45B
Weighted average by Cap. 11.51x 3.13%

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. CTBI Stock
  4. Valuation Community Trust Bancorp, Inc.
LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!