Company Valuation: Enterprise Financial Services Corp

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 1,807 1,822 1,669 2,094 1,999 2,197 - -
Change - 0.86% -8.41% 25.44% -4.56% 9.9% - -
Enterprise Value (EV) 1,807 1,822 1,669 2,094 1,999 2,197 2,197 2,197
Change - 0.86% -8.41% 25.44% -4.56% 9.9% 0% 0%
P/E 12.2x 9.22x 8.81x 11.7x 10.2x 11.6x 10.3x 9.79x
PBR 1.22x 1.26x 1.02x 1.19x 1.01x 1.08x 1x 0.94x
PEG - 0.2x -1.95x -2.47x 1.03x -10.27x 0.8x 1.86x
Capitalization / Revenue 4.22x 3.42x 2.64x 3.28x 2.7x 2.85x 2.73x -
EV / Revenue 0x 0x 0x 0x 0x 2.85x 2.73x -
EV / EBITDA - - - - - - - -
EV / EBIT 0x 0x 0x 0x 0x 7.41x 7.09x 6.88x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 0.75 0.9 1 1.06 1.22 1.366 1.414 1.46
Rate of return 1.59% 1.84% 2.24% 1.88% 2.26% 2.25% 2.33% 2.41%
EPS 2 3.86 5.31 5.07 4.83 5.31 5.25 5.89 6.2
Distribution rate 19.4% 16.9% 19.7% 21.9% 23% 26% 24% 23.5%
Net sales 1 427.9 533.1 631.3 637.8 739.9 769.5 804.2 -
EBITDA - - - - - - - -
EBIT 1 206.7 258.8 284.8 255.2 274.7 296.4 309.7 319.4
Net income 1 133.1 199 190.3 181.5 197.6 192.2 211.1 212.7
Net Debt - - - - - - - -
Reference price 2 47.09 48.96 44.65 56.40 54.00 60.69 60.69 60.69
Nbr of stocks (in thousands) 38,372 37,223 37,386 37,128 37,011 36,193 - -
Announcement Date 24/01/22 23/01/23 22/01/24 27/01/25 26/01/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
11.56x - - 2.25% 219.65Cr
6.75x - - 4.69% 35TCr
16.53x - - 1.02% 9.98TCr
15.13x - - 4.44% 7.91TCr
7.64x - - 6.58% 6.17TCr
5.08x - - 5.95% 5.63TCr
16.77x - - 3.19% 4.67TCr
12.78x - - 5.52% 4.26TCr
8.93x - - 4.81% 4TCr
10.83x - - 3.77% 3.66TCr
Average 11.20x 4.22% 8.17TCr
Weighted average by Cap. 9.90x 4.36%

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. EFSC Stock
  4. Valuation Enterprise Financial Services Corp