Projected Income Statement: Enterprise Financial Services Corp

Forecast Balance Sheet: Enterprise Financial Services Corp

Forecast Balance Sheet - Enterprise Financial Services Corp
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Net Debt - - - - - - - -
Change - - - - - - - -
Announcement Date 24/01/22 23/01/23 22/01/24 27/01/25 26/01/26 - - -
Estimates

Cash Flow Forecast: Enterprise Financial Services Corp

Fiscal Period: December 2020 2021 2022 2023 2024 2025
CAPEX 1 2.259 2.5 1.93 6.556 7.475 11.98
Change - 10.67% -22.8% 239.69% 14.02% 60.33%
Free Cash Flow (FCF) 1 - - - - - -
Change - - - - - -
Announcement Date 19/02/21 25/02/22 24/02/23 26/02/24 28/02/25 27/02/26
1USD in Million
Estimates

Forecast Financial Ratios: Enterprise Financial Services Corp

Fiscal Period: December 2020 2021 2022 2023 2024 2025 2026 2027 2028

Profitability

         
EBITDA Margin (%) - - - - - - - - -
EBIT Margin (%) - 48.29% 48.56% 45.1% 40.01% 37.12% 39.34% 39.19% 38.64%
EBT Margin (%) - 39.41% 48.67% 39.05% 36.26% 38.35% 32.27% 34.72% 34.18%
Net margin (%) - 31.09% 37.33% 30.14% 28.46% 26.71% 24.4% 26.21% 25.78%
FCF margin (%) - - - - - - - - -
FCF / Net Income (%) - - - - - - - - -

Profitability

         
ROA - 1.16% 1.52% 1.42% 1.26% 1.23% 1.07% 1.17% 1.15%
ROE - 10.49% 13.95% 12.39% 10.71% 10.45% 9.42% 10.58% 10.43%

Financial Health

         
Leverage (Debt/EBITDA) - - - - - - - - -
Debt / Free cash flow - - - - - - - - -

Capital Intensity

         
CAPEX / Current Assets (%) - - - - - - - - -
CAPEX / EBITDA (%) - - - - - - - - -
CAPEX / FCF (%) - - - - - - - - -

Items per share

         
Cash flow per share 1 - - - - - - - - -
Change - - - - - - - - -
Dividend per Share 1 - 0.75 0.9 1 1.06 1.22 1.375 1.43 1.49
Change - - 20% 11.11% 6% 15.09% 12.7% 4% 4.2%
Book Value Per Share 1 - 38.53 38.93 43.94 47.37 53.22 54.24 58.89 63.08
Change - - 1.04% 12.87% 7.81% 12.35% 1.93% 8.57% 7.1%
EPS 1 - 3.86 5.31 5.07 4.83 5.31 5.075 5.919 6.262
Change - - 37.56% -4.52% -4.73% 9.94% -4.43% 16.62% 5.81%
Nbr of stocks (in thousands) - 38,372 37,223 37,386 37,128 37,011 35,775 35,775 35,775
Announcement Date - 24/01/22 23/01/23 22/01/24 27/01/25 26/01/26 - - -
1USD
Estimates
2026 *2027 *
P/E 12.1x 10.4x
PBR 1.13x 1.04x
EV / Sales 2.88x 2.71x
Yield 2.24% 2.33%

EPS & Dividend

EPS & Dividend - Enterprise Financial Services Corp


Y-o-Y evolution of P/E

Valuation ratios - P/E - Enterprise Financial Services Corp
 

Year-on-year evolution of the Yield

Valuation ratios - Yield - Enterprise Financial Services Corp
Trader
Investor
-
Global
-
Quality
ESG MSCI
BBB
MarketScreener Ratings - Enterprise Financial Services Corp
Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
7
Last Close Price
61.35USD
Average target price
70.43USD
Spread / Average Target
+14.80%

Quarterly revenue - Rate of surprise

Rate of surprise - Net sales - Quarterly - Enterprise Financial Services Corp
  1. Stock Market
  2. Stocks
  3. EFSC Stock
  4. Financials Enterprise Financial Services Corp