FMP

FMP

Enter

CHCO - City Holding Company

photo-url-https://images.financialmodelingprep.com/symbol/CHCO.png

City Holding Company

CHCO

NASDAQ

City Holding Company operates as a holding company for City National Bank of West Virginia that provides various banking, trust and investment management, and other financial solutions in the United States. The company offers checking, savings, and money market accounts, as well as certificates of deposit and individual retirement accounts. It also provides commercial and industrial loans that consist of loans to corporate and other legal entity borrowers primarily in small to mid-size industrial and commercial companies; commercial real estate loans comprising commercial mortgages, which are secured by nonresidential and multi-family residential properties; residential real estate loans to consumers for the purchase or refinance of residence; first-priority home equity loans; consumer loans that are secured and unsecured by automobiles, boats, recreational vehicles, certificates of deposit, and other personal property; and demand deposit account overdrafts. In addition, the company offers mortgage banking services, including fixed and adjustable-rate mortgages, construction financing, land loans, production of conventional and government insured mortgages, secondary marketing, and mortgage servicing. Further, it provides deposit services for commercial customers comprising treasury management, lockbox, and other cash management services; merchant credit card services; wealth management, trust, investment, and custodial services for commercial and individual customers; and corporate trust and institutional custody, financial and estate planning, and retirement plan services, as well as automated-teller-machine, interactive-teller-machine, mobile banking, interactive voice response systems, and credit and debit card services. The company operates through a network of 94 branches and 905 full-time equivalent associates in West Virginia, Virginia, Kentucky, and Ohio. City Holding Company was founded in 1957 and is headquartered in Charleston, West Virginia.

121.09 USD

-1.01 (-0.834%)

Free Cash Flow

Year

2019

2020

2021

2022

2023

2024

2025

2026

2027

2028

Revenue

224.3M

231.43M

218.76M

246.08M

286.63M

305.74M

326.13M

347.87M

371.07M

395.81M

Revenue %

-

3.18

-5.48

12.49

16.48

6.67

6.67

6.67

6.67

Operating Cash Flow

98.64M

89.8M

102.27M

115.82M

137.58M

137.34M

146.49M

156.26M

166.68M

177.79M

Operating Cash Flow %

43.98

38.8

46.75

47.07

48

44.92

44.92

44.92

44.92

Cap Ex

-4.73M

-5.54M

-3.32M

-2.14M

-2.96M

-4.85M

-5.17M

-5.51M

-5.88M

-6.27M

Cap Ex %

-2.11

-2.4

-1.52

-0.87

-1.03

-1.59

-1.59

-1.59

-1.59

Free Cash Flow

93.91M

84.25M

98.95M

113.68M

134.62M

132.49M

141.32M

150.75M

160.8M

171.52M

Weighted Average Cost Of Capital

Price

121.09

Beta

Diluted Shares Outstanding

14.89M

Costof Debt

11.96

Tax Rate

After Tax Cost Of Debt

9.56

Risk Free Rate

Market Risk Premium

Cost Of Equity

Total Debt

434.86M

Total Equity

1.8B

Total Capital

2.24B

Debt Weighting

19.43

Equity Weighting

80.57

Wacc

7.19

Build Up Free Cash Flow

Year

2019

2020

2021

2022

2023

2024

2025

2026

2027

2028

Revenue

224.3M

231.43M

218.76M

246.08M

286.63M

305.74M

326.13M

347.87M

371.07M

395.81M

Operating Cash Flow

98.64M

89.8M

102.27M

115.82M

137.58M

137.34M

146.49M

156.26M

166.68M

177.79M

Cap Ex

-4.73M

-5.54M

-3.32M

-2.14M

-2.96M

-4.85M

-5.17M

-5.51M

-5.88M

-6.27M

Free Cash Flow

93.91M

84.25M

98.95M

113.68M

134.62M

132.49M

141.32M

150.75M

160.8M

171.52M

Wacc

7.19

7.19

7.19

7.19

7.19

Pv Lfcf

123.6M

123.01M

122.41M

121.82M

121.23M

Sum Pv Lfcf

612.06M

Terminal Value

Growth In Perpetuity Method

Long Term Growth Rate

Wacc

7.19

Free Cash Flow T1

174.95M

Terminal Value

3.37B

Present Terminal Value

2.38B

Intrinsic Value

Enterprise Value

3B

Net Debt

278.58M

Equity Value

2.72B

Diluted Shares Outstanding

14.89M

Equity Value Per Share

182.47

Projected DCF

182.47 0.336%

DCF Levered

Download Excel

FMP

FMP

Financial Modeling Prep API provides real time stock price, company financial statements, major index prices, stock historical data, forex real time rate and cryptocurrencies. Financial Modeling Prep stock price API is in real time, the company reports can be found in quarter or annual format, and goes back 30 years in history.
twitterlinkedinfacebookinstagram
2017-2024 © Financial Modeling Prep