Projected Income Statement: First Interstate BancSystem, Inc.

Forecast Balance Sheet: First Interstate BancSystem, Inc.

Forecast Balance Sheet - First Interstate BancSystem, Inc.
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Net Debt - - - - - - - -
Change - - - - - - - -
Announcement Date 27/01/22 26/01/23 30/01/24 29/01/25 28/01/26 - - -
Estimates

Cash Flow Forecast: First Interstate BancSystem, Inc.

Fiscal Period: December 2020 2021 2022 2023 2024 2025
CAPEX 1 30.2 10.3 10.5 28.2 23 27.8
Change - -65.89% 1.94% 168.57% -18.44% 20.87%
Free Cash Flow (FCF) 1 - - - - - -
Change - - - - - -
Announcement Date 01/03/21 25/02/22 24/02/23 29/02/24 28/02/25 26/02/26
1USD in Million
Estimates

Forecast Financial Ratios: First Interstate BancSystem, Inc.

Fiscal Period: December 2020 2021 2022 2023 2024 2025 2026 2027 2028

Profitability

         
EBITDA Margin (%) - - - - - - - - -
EBIT Margin (%) - 38.34% 41.91% 35.97% 36.24% 39.53% 37.05% 37.54% 36.16%
EBT Margin (%) - 38.78% 23.08% 32.83% 29.46% 36.99% 35.64% 33.24% 33.38%
Net margin (%) - 30.06% 18.15% 25.1% 22.61% 28.53% 27.32% 25.53% 25.82%
FCF margin (%) - - - - - - - - -
FCF / Net Income (%) - - - - - - - - -

Profitability

         
ROA - 1.02% 0.65% 0.83% 0.75% 1.09% 1.02% 1% 1.03%
ROE - 9.73% 6.34% 8.17% 6.92% 8.83% 7.99% 8.06% 8.33%

Financial Health

         
Leverage (Debt/EBITDA) - - - - - - - - -
Debt / Free cash flow - - - - - - - - -

Capital Intensity

         
CAPEX / Current Assets (%) - - - - - - - - -
CAPEX / EBITDA (%) - - - - - - - - -
CAPEX / FCF (%) - - - - - - - - -

Items per share

         
Cash flow per share 1 - - - - - - - - -
Change - - - - - - - - -
Dividend per Share 1 - 1.64 1.76 1.88 1.88 1.88 1.881 1.881 1.882
Change - - 7.32% 6.82% 0% 0% 0.08% 0% 0.03%
Book Value Per Share 1 - 31.94 29.43 31.05 31.59 34.09 34.74 35.9 37.68
Change - - -7.86% 5.5% 1.74% 7.91% 1.91% 3.34% 4.95%
EPS 1 - 3.11 1.96 2.48 2.19 2.94 2.807 2.9 3.183
Change - - -36.98% 26.53% -11.69% 34.25% -4.54% 3.33% 9.76%
Nbr of stocks (in thousands) - 62,201 104,448 104,998 104,530 102,891 93,515 93,515 93,515
Announcement Date - 27/01/22 26/01/23 30/01/24 29/01/25 28/01/26 - - -
1USD
Estimates
2026 *2027 *
P/E 13.1x 12.7x
PBR 1.06x 1.02x
EV / Sales 3.46x 3.39x
Yield 5.12% 5.12%

EPS & Dividend

EPS & Dividend - First Interstate BancSystem, Inc.


Y-o-Y evolution of P/E

Valuation ratios - P/E - First Interstate BancSystem, Inc.
 

Year-on-year evolution of the Yield

Valuation ratios - Yield - First Interstate BancSystem, Inc.
Trader
Investor
-
Global
-
Quality
ESG MSCI
BBB
MarketScreener Ratings - First Interstate BancSystem, Inc.
Sell
Consensus
Buy
Mean consensus
UNDERPERFORM
Number of Analysts
9
Last Close Price
36.78USD
Average target price
37.62USD
Spread / Average Target
+2.30%

Quarterly revenue - Rate of surprise

Rate of surprise - Net sales - Quarterly - First Interstate BancSystem, Inc.
  1. Stock Market
  2. Stocks
  3. FIBK Stock
  4. Financials First Interstate BancSystem, Inc.