Company Valuation: First Financial Bancorp.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 2,295 2,298 2,259 2,567 2,465 3,288 - -
Change - 0.11% -1.69% 13.62% -3.96% 33.36% - -
Enterprise Value (EV) 2,295 2,298 2,259 2,567 2,465 3,288 3,288 3,288
Change - 0.11% -1.69% 13.62% -3.96% 33.36% 0% 0%
P/E 11.4x 10.5x 8.83x 11.2x 9.41x 10.3x 9.22x 8.24x
PBR 1.02x 1.13x 1x 1.05x 0.89x 1.07x 0.98x 0.9x
PEG - 1.4x 0.5x -1x 0.9x 0.7x 0.8x 0.7x
Capitalization / Revenue 3.68x 3.24x 2.69x 3.07x 2.74x 3.04x 2.71x 2.58x
EV / Revenue 0x 0x 0x 0x 0x 3.04x 2.71x 2.58x
EV / EBITDA - - - - - - - -
EV / EBIT 0x 0x 0x 0x 0x 7.32x 6.3x 5.72x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 0.92 0.92 0.92 0.94 0.98 1.02 1.057 1.09
Rate of return 3.77% 3.8% 3.87% 3.5% 3.92% 3.24% 3.35% 3.46%
EPS 2 2.14 2.3 2.69 2.4 2.66 3.049 3.418 3.825
Distribution rate 43% 40% 34.2% 39.2% 36.8% 33.5% 30.9% 28.5%
Net sales 1 623.6 708.8 840.2 835.6 899.5 1,081 1,214 1,272
EBITDA - - - - - - - -
EBIT 1 222.8 253.4 361.7 316 358.9 449.1 522 574.4
Net income 1 205.2 217.6 255.9 228.8 255.6 319.5 374.5 414.1
Net Debt - - - - - - - -
Reference price 2 24.38 24.23 23.75 26.88 25.02 31.51 31.51 31.51
Nbr of stocks (in thousands) 94,155 94,840 95,122 95,489 98,530 104,969 - -
Announcement Date 27/01/22 26/01/23 25/01/24 23/01/25 28/01/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
10.27x - - 3.26% 3.29B
13.07x - - 1.92% 879B
6.38x - - 4.86% 418B
11.77x - - 2.19% 381B
6.76x - - 4.69% 358B
12.16x - - 4.28% 340B
6.31x - - 4.89% 336B
6.89x - - 4.62% 304B
17.25x - - 2.44% 273B
14.75x - - 2.67% 265B
Average 10.56x 3.58% 355.74B
Weighted average by Cap. 10.70x 3.41%

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. FFBC Stock
  4. Valuation First Financial Bancorp.