Company Valuation: CNB Financial Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Market Cap 1 445.8 500.4 469.1 517.3 764.8 992.2 -
Change - 12.24% -6.24% 10.26% 47.85% 29.73% -
Enterprise Value (EV) 445.8 500.4 469.1 517.3 764.8 992.2 992.2
Change - 12.24% -6.24% 10.26% 47.85% 29.73% 0%
P/E 8.39x 7.3x 8.86x 10.4x 10.5x 9.48x 9.07x
PBR 1.16x 1.06x 0.92x 0.94x 0.95x 1.12x 1.02x
PEG - 2.31x -0.4x -1.66x 2.51x 0.2x 1.99x
Capitalization / Revenue 2.79x 2.64x 2.47x 2.75x 3.14x 3.15x 2.98x
EV / Revenue 0x 0x 0x 0x 0x 3.15x 2.98x
EV / EBITDA - - - - - - -
EV / EBIT 0x - 0x 0x 0x 6.86x 6.33x
EV / FCF - - - - - - -
FCF Yield - - - - - - -
Dividend per Share 2 0.685 0.7 0.7 0.71 0.72 0.7575 0.765
Rate of return 2.58% 2.94% 3.1% 2.86% 2.75% 2.24% 2.26%
EPS 2 3.16 3.26 2.55 2.39 2.49 3.57 3.732
Distribution rate 21.7% 21.5% 27.5% 29.7% 28.9% 21.2% 20.5%
Net sales 1 159.8 189.7 189.8 188.4 243.2 315.4 332.6
EBITDA - - - - - - -
EBIT 1 76.78 - 77.82 76.58 105.1 144.6 156.8
Net income 1 53.4 58.89 53.72 50.27 61.83 105.3 110.1
Net Debt - - - - - - -
Reference price 2 26.50 23.79 22.59 24.86 26.17 33.84 33.84
Nbr of stocks (in thousands) 16,824 21,034 20,768 20,808 29,225 29,320 -
Announcement Date 24/01/22 19/01/23 23/01/24 28/01/25 27/01/26 - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
9.48x - - 2.24% 992M
13.91x - - 1.79% 935B
13.18x - - 1.93% 431B
6.22x - - 4.98% 394B
12.65x - - 4.12% 355B
6.01x - - 5.07% 317B
17.75x - - 2.43% 285B
6.27x - - 5.01% 273B
11.48x - - 2.27% 254B
14.12x - - 2.81% 248B
Average 11.11x 3.27% 349.32B
Weighted average by Cap. 11.66x 3.12%

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. CCNE Stock
  4. Valuation CNB Financial Corporation