Company Valuation: Trustmark Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 2,027 2,128 1,703 2,163 2,335 2,674 - -
Change - 4.97% -19.98% 27.05% 7.96% 14.48% - -
Enterprise Value (EV) 2,027 2,128 1,703 2,163 2,335 2,674 2,674 2,674
Change - 4.97% -19.98% 27.05% 7.96% 14.48% 0% 0%
P/E 13.9x 29.8x 10.3x 9.74x 10.5x 11.4x 10.7x 10.1x
PBR 1.15x 1.43x 1.02x 1.1x 1.08x 1.2x 1.11x 1.04x
PEG - -0.6x 0x 0.3x 5.44x 1.21x 1.83x 1.64x
Capitalization / Revenue 3.11x 2.99x 2.2x 2.87x 2.88x 3.13x 2.95x -
EV / Revenue 0x 0x 0x 0x 0x 3.13x 2.95x -
EV / EBITDA - - - - - - - -
EV / EBIT 0x 0x 0x 0x 0x 8.59x 8.02x -
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 0.92 0.92 0.92 0.92 0.96 1 1.016 1
Rate of return 2.83% 2.64% 3.3% 2.6% 2.46% 2.17% 2.21% 2.17%
EPS 2 2.34 1.17 2.7 3.63 3.7 4.05 4.287 4.55
Distribution rate 39.3% 78.6% 34.1% 25.3% 25.9% 24.7% 23.7% 22%
Net sales 1 652 712.2 773.3 753.1 810.8 854.3 907.7 -
EBITDA - - - - - - - -
EBIT 1 161.7 197.4 229.8 254.8 287.5 311.1 333.5 -
Net income 1 147.4 71.89 165.5 223 224.1 237.9 244.3 244.5
Net Debt - - - - - - - -
Reference price 2 32.46 34.91 27.88 35.37 38.95 46.04 46.04 46.04
Nbr of stocks (in thousands) 62,450 60,954 61,070 61,158 59,958 58,071 - -
Announcement Date 25/01/22 24/01/23 23/01/24 28/01/25 27/01/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
11.37x - - 2.17% 2.67B
6.65x - - 4.76% 352B
16.44x - - 1.03% 99.33B
15.29x - - 4.39% 80.06B
7.74x - - 6.49% 62.04B
5.08x - - 5.95% 56.37B
16.98x - - 3.16% 47.25B
12.83x - - 5.5% 42.8B
8.93x - - 4.81% 40.04B
10.83x - - 3.77% 36.62B
Average 11.21x 4.2% 81.94B
Weighted average by Cap. 9.89x 4.38%

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. TRMK Stock
  4. Valuation Trustmark Corporation