Company Valuation: Consolidated Communications Holdings, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2018 2019 2020 2021 2022 2023
Market Cap 1 704 279.6 388.3 851.7 413.1 506.7
Change - -60.27% 38.86% 119.34% -51.5% 22.66%
Enterprise Value (EV) 1 3,033 2,599 2,238 2,806 2,163 2,690
Change - -14.29% -13.89% 25.38% -22.93% 24.34%
P/E -13.5x -13.2x 10.4x -5.95x 4x -1.67x
PBR 1.72x 0.82x 1.01x 1.57x 0.58x 1.27x
PEG - 0.2x -0x 0x -0x 0x
Capitalization / Revenue 0.5x 0.21x 0.3x 0.66x 0.35x 0.46x
EV / Revenue 2.17x 1.94x 1.72x 2.19x 1.82x 2.42x
EV / EBITDA 6.52x 5.64x 4.73x 6.29x 6.08x 10.5x
EV / EBIT 93.4x 32.7x 15.1x 19.3x 38.8x -46x
EV / FCF 17.6x 25.5x 16.3x -16.1x -6.59x -7.75x
FCF Yield 5.7% 3.92% 6.14% -6.22% -15.2% -12.9%
Dividend per Share 2 1.55 0.3874 - - - -
Rate of return 15.7% 9.98% - - - -
EPS 2 -0.7314 -0.2943 0.4692 -1.257 0.8947 -2.603
Distribution rate -212% -132% - - - -
Net sales 1 1,399 1,337 1,304 1,282 1,191 1,110
EBITDA 1 465.1 460.7 473 445.9 355.8 256.7
EBIT 1 32.46 79.45 148.1 145.3 55.68 -58.46
Net income 1 -50.83 -20.38 36.98 -107.1 140.1 -250.5
Net Debt 1 2,329 2,320 1,850 1,955 1,750 2,183
Reference price 2 9.880 3.880 4.890 7.480 3.580 4.350
Nbr of stocks (in thousands) 71,251 72,074 79,411 1,13,870 1,15,396 1,16,488
Announcement Date 26/02/19 28/02/20 26/02/21 07/03/22 06/03/23 05/03/24
1USD in Million2USD
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 56Cr
11.46x1.37x4.17x6.85% 23TCr
10.62x2.53x6.7x5.86% 20TCr
13.71x2.17x5.6x3.97% 16TCr
11.7x0.9x3.38x6.71% 8.2TCr
12.79x1.81x7.73x3.31% 8.2TCr
11.38x1.8x4.55x2.77% 6.99TCr
15.17x2.65x8.29x5.06% 5.8TCr
22.79x5.15x18.88x4.58% 5.42TCr
12.15x1.8x5.43x4.82% 4.99TCr
Average 13.53x 2.24x 7.19x 4.88% 9.82TCr
Weighted average by Cap. 12.65x 2.07x 6.29x 5.25%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. CNSL Stock
  4. Valuation Consolidated Communications Holdings, Inc.