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 3,783 - -
Change - 59.58% -20.02% 5.12% 4.89% 6.26% - -
Enterprise Value (EV) 2,530 4,037 3,229 3,394 3,560 3,783 3,783 3,783
Change - 59.58% -20.02% 5.12% 4.89% 6.26% 0% 0%
P/E 13.1x 19.7x 12.4x 14.8x 11.8x 14.8x 13x 12.2x
PBR 1.27x 1.31x 0.99x 1.03x 1.01x 1.12x 1.07x 1.01x
PEG - -0.5x 0.5x -1.3x 0.3x -1.4x 0.9x 1.84x
Capitalization / Revenue 3.96x 3.62x 3.15x 3.4x 3.36x 3.79x 3.6x 3.52x
EV / Revenue 0x 0x 0x 0x 0x 3.79x 3.6x 3.52x
EV / EBITDA - - - - - - - -
EV / EBIT 0x 0x 0x 0x 0x 10.4x 9.68x -
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% 4.83% 4.83% 4.83%
EPS 2 3.11 1.96 2.48 2.19 2.94 2.638 3.001 3.2
Distribution rate 52.7% 89.8% 75.8% 85.8% 63.9% 71.3% 62.7% 58.8%
Net sales 1 639 1,114 1,026 999.7 1,059 997.9 1,049 1,074
EBITDA - - - - - - - -
EBIT 1 245 466.8 369 362.3 418.5 363.6 390.6 -
Net income 1 192.1 202.2 257.5 226 302.1 258.6 458.3 -
Net Debt - - - - - - - -
Reference price 2 40.67 38.65 30.75 32.47 34.60 38.94 38.94 38.94
Nbr of stocks (in thousands) 62,201 104,448 104,998 104,530 102,891 97,143 - -
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.($)
14.76x - - 4.83% 3.78B
13.69x - - 1.87% 911B
13.2x - - 1.96% 425B
5.72x - - 5.42% 374B
12.26x - - 4.2% 342B
18.95x - - 2.25% 298B
5.36x - - 5.68% 282B
11.73x - - 2.22% 261B
5.8x - - 5.4% 261B
14.6x - - 2.71% 250B
Average 11.61x 3.65% 340.91B
Weighted average by Cap. 11.69x 3.21%

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.