Company Valuation: First Interstate BancSystem, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 2,530 4,037 3,229 3,394 3,560 3,542 - -
Change - 59.58% -20.02% 5.12% 4.89% -0.52% - -
Enterprise Value (EV) 2,530 4,037 3,229 3,394 3,560 3,542 3,542 3,542
Change - 59.58% -20.02% 5.12% 4.89% -0.52% 0% 0%
P/E 13.1x 19.7x 12.4x 14.8x 11.8x 13.1x 13x 11.6x
PBR 1.27x 1.31x 0.99x 1.03x 1.01x 1.05x 1.02x 0.98x
PEG - -0.5x 0.5x -1.3x 0.3x -3.98x 25.13x 1x
Capitalization / Revenue 3.96x 3.62x 3.15x 3.4x 3.36x 3.57x 3.5x 3.37x
EV / Revenue 0x 0x 0x 0x 0x 3.57x 3.5x 3.37x
EV / EBITDA - - - - - - - -
EV / EBIT 0x 0x 0x 0x 0x 9.93x 9.73x 9.13x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 1.64 1.76 1.88 1.88 1.88 1.882 1.882 1.88
Rate of return 4.03% 4.55% 6.11% 5.79% 5.43% 5.06% 5.06% 5.06%
EPS 2 3.11 1.96 2.48 2.19 2.94 2.843 2.858 3.2
Distribution rate 52.7% 89.8% 75.8% 85.8% 63.9% 66.2% 65.8% 58.8%
Net sales 1 639 1,114 1,026 999.7 1,059 991.6 1,012 1,052
EBITDA - - - - - - - -
EBIT 1 245 466.8 369 362.3 418.5 356.5 364.1 388
Net income 1 192.1 202.2 257.5 226 302.1 276.7 389.8 261.3
Net Debt - - - - - - - -
Reference price 2 40.67 38.65 30.75 32.47 34.60 37.16 37.16 37.16
Nbr of stocks (in thousands) 62,201 1,04,448 1,04,998 1,04,530 1,02,891 95,305 - -
Announcement Date 27/01/22 26/01/23 30/01/24 29/01/25 28/01/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
13.07x - - 5.06% 354.15Cr
14.09x - - 1.77% 95TCr
13.38x - - 1.9% 44TCr
6.38x - - 4.86% 41TCr
12.76x - - 4.09% 36TCr
6.25x - - 4.93% 33TCr
6.69x - - 4.72% 30TCr
17.85x - - 2.38% 29TCr
12.22x - - 2.14% 27TCr
14.77x - - 2.68% 26TCr
Average 11.75x 3.45% 36.13TCr
Weighted average by Cap. 11.86x 3.05%

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. FIBK Stock
  4. Valuation First Interstate BancSystem, Inc.