Company Valuation: City Holding Company

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Market Cap 1 1,237 1,383 1,635 1,742 1,718 1,904 -
Change - 11.85% 18.24% 6.52% -1.4% 10.86% -
Enterprise Value (EV) 1,237 1,383 1,635 1,742 1,718 1,904 1,904
Change - 11.85% 18.24% 6.52% -1.4% 10.86% 0%
P/E 14.5x 13.7x 14.5x 15x 13.3x 14.9x 14.3x
PBR 1.81x 2.38x 2.42x 2.38x 2.11x 2.28x 2.12x
PEG - 0.7x 1.2x 4.08x 1x 10.73x 3.13x
Capitalization / Revenue 5.46x 5.46x 5.62x 5.92x 5.45x 5.86x 5.7x
EV / Revenue 0x 0x 0x 0x 0x 5.86x 5.7x
EV / EBITDA - - - - - - -
EV / EBIT 0x 0x 0x 0x 0x 11.6x 11.3x
EV / FCF - - - - - - -
FCF Yield - - - - - - -
Dividend per Share 2 2.34 2.5 2.73 3.01 3.32 3.518 3.644
Rate of return 2.86% 2.69% 2.48% 2.54% 2.79% 2.61% 2.7%
EPS 2 5.66 6.8 7.61 7.89 8.93 9.054 9.468
Distribution rate 41.3% 36.8% 35.9% 38.1% 37.2% 38.9% 38.5%
Net sales 1 226.5 253.4 290.9 294.4 315 325 333.9
EBITDA - - - - - - -
EBIT 1 109.4 130.2 143.5 147.2 160.9 164.7 167.8
Net income 1 87.24 101.1 113.3 116 129.3 127.5 129.5
Net Debt - - - - - - -
Reference price 2 81.79 93.09 110.26 118.48 119.20 134.93 134.93
Nbr of stocks (in thousands) 15,118 14,857 14,832 14,702 14,409 14,111 -
Announcement Date 25/01/22 24/01/23 24/01/24 23/01/25 21/01/26 - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
14.9x - - 2.61% 190.4Cr
14.79x - - 1.86% 90TCr
13.3x - - 1.97% 43TCr
5.4x - - 5.74% 35TCr
12.04x - - 4.28% 34TCr
18.59x - - 2.29% 29TCr
5.17x - - 5.91% 27TCr
12.47x - - 2.14% 27TCr
5.51x - - 5.64% 25TCr
17.22x - - 2.24% 23TCr
Average 11.94x 3.47% 33.31TCr
Weighted average by Cap. 12.16x 3.23%

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. CHCO Stock
  4. Valuation City Holding Company