Company Valuation: Trustmark Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Capitalization 1 2,027 2,128 1,703 2,163 2,335 2,644 -
Change - 4.97% -19.98% 27.05% 7.96% 13.21% -
Enterprise Value (EV) 2,027 2,128 1,703 2,163 2,335 2,644 2,644
Change - 4.97% -19.98% 27.05% 7.96% 13.21% 0%
P/E ratio 13.9x 29.8x 10.3x 9.74x 10.5x 11.8x 11x
PBR 1.15x 1.43x 1.02x 1.1x 1.08x 1.15x 1.07x
PEG - -0.6x 0x 0.3x 5.44x 3.8x 1.6x
Capitalization / Revenue 3.11x 2.99x 2.2x 2.87x 2.88x 3.11x 2.97x
EV / Revenue 0x 0x 0x 0x 0x 3.11x 2.97x
EV / EBITDA - - - - - - -
EV / EBIT 0x 0x 0x 0x 0x 9.05x 8.58x
EV / FCF - - - - - - -
FCF Yield - - - - - - -
Dividend per Share 2 0.92 0.92 0.92 0.92 0.96 0.984 1
Rate of return 2.83% 2.64% 3.3% 2.6% 2.46% 2.19% 2.23%
EPS 2 2.34 1.17 2.7 3.63 3.7 3.815 4.077
Distribution rate 39.3% 78.6% 34.1% 25.3% 25.9% 25.8% 24.5%
Net sales 1 652 712.2 773.3 753.1 810.8 849.5 890.6
EBITDA - - - - - - -
EBIT 1 161.7 197.4 229.8 254.8 287.5 292.2 308.2
Net income 1 147.4 71.89 165.5 223 224.1 223.3 234.3
Net Debt - - - - - - -
Reference price 2 32.46 34.91 27.88 35.37 38.95 44.91 44.91
Nbr of stocks (in thousands) 62,450 60,954 61,070 61,158 59,958 58,872 -
Announcement Date 25/01/22 24/01/23 23/01/24 28/01/25 27/01/26 - -
1USD in Million2USD
Estimates

P/E ratio, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
11.77x - - 2.19% 2.64B
6.13x - - 5.12% 331B
18.99x - - 0.92% 102B
15.55x - - 4.38% 82.85B
6.64x - - 4.75% 64.04B
7.34x - - 7.03% 61B
5.07x - - 5.84% 57.43B
13.62x - - 5.06% 48.24B
15.93x - - 3.3% 44.65B
9.55x - - 4.35% 44.55B
Average 11.06x 4.29% 83.81B
Weighted average by Cap. 9.83x 4.55%

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. Equities
  3. TRMK Stock
  4. Valuation Trustmark Corporation