Pinnacle Financial Partners, Inc. Financial Ratios — PFZ0

Profitability (USD)

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Return on Common Equity (%)	6.37	6.09	8.23	9.23	9.75	9.59	6.69	9.37	9.63	6.74	10.47	10.5	9.84	7.64	9.61
Return on Assets (%)	0.9	0.85	1.09	1.22	1.3	1.28	1.04	1.52	1.52	1	1.44	1.39	1.25	0.94	1.16
Return on Capital (%)	- -	4.42	6.51	7.02	7.1	6.61	4.49	6.31	6.14	4.52	7.94	8.61	7.49	5.48	7.14
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	16.04	31.74	40	44.78	49.54	48.76	47.9	53.62	55.68	37.14	58.35	53.46	51.61	38.21	43.53
Profit Margin (%)	24.61	21.26	26.89	29.87	33.07	32.41	27.97	42.83	44.87	31.24	47.2	42.98	40.64	31.23	35.83
Net Income to Common Margin (%)	22.02	20.42	26.89	29.87	33.07	32.41	27.97	42.83	44.87	30.48	45.84	41.82	39.54	30.23	34.98
Effective Tax Rate (%)	- -	33.02	32.79	33.3	33.26	33.52	41.62	20.12	19.43	15.9	19.11	19.61	21.27	18.26	17.7
Dvd Payout Ratio (%)	0.73	1.16	4.88	16.17	19.17	19.43	20.64	12.65	12.43	16.21	10.84	12.5	12.57	15.01	11.91
Sustainable Growth Rate (%)	6.33	6.02	7.83	7.74	7.88	7.73	5.31	8.18	8.44	5.65	9.34	9.18	8.6	6.5	8.47

Credit (USD)

Credit Ratios API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	324	182	189	292	442	757	1,785	1,929	2,812	1,759	1,312	888	2,563	2,300	2,205
ST Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
LT Debt	324	182	189	292	442	757	1,785	1,929	2,812	1,759	1,312	888	2,563	2,300	2,205
Total Debt/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Debt/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Debt/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Debt/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	13.18	13.47	13.01	13.34	13.26	13.37	16.7	15.84	15.67	13.42	13.24	12.63	12.13	11.82	11.83
Long-Term Debt/Equity (%)	45.56	26.8	26.16	36.33	38.24	50.58	48.15	48.63	64.55	35.85	24.7	16.1	42.47	35.76	31.3
Long-Term Debt/Capital (%)	31.3	21.14	20.73	26.65	27.66	33.59	32.5	32.72	39.23	26.39	19.81	13.87	29.81	26.34	23.84
Long-Term Debt/Total Assets (%)	6.65	3.61	3.4	4.85	5.07	6.76	8.04	7.71	10.11	5.03	3.41	2.12	5.34	4.37	3.82
Total Debt/Equity (%)	45.56	26.8	26.16	36.33	38.24	50.58	48.15	48.63	64.55	35.85	24.7	16.1	42.47	35.76	31.3
Total Debt/Capital (%)	31.3	21.14	20.73	26.65	27.66	33.59	32.5	32.72	39.23	26.39	19.81	13.87	29.81	26.34	23.84
Total Debt/Total Assets (%)	6.65	3.61	3.4	4.85	5.07	6.76	8.04	7.71	10.11	5.03	3.41	2.12	5.34	4.37	3.82
Net Debt to Equity	21.42	2.73	-2.07	13.54	12.78	38.41	30.55	32.13	56.09	-40.11	-50.98	-4.66	6.95	-16.21	-18.01
Net Debt/Capital (%)	17.64	2.66	-2.12	11.93	11.33	27.75	23.4	24.32	35.93	-66.96	-103.99	-4.89	6.5	-19.34	-21.97
EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Income (Loss)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Current Ratio	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Quick Ratio	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
CFO/Avg Current Liab	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	13.18	13.47	13.01	13.34	13.26	13.37	16.7	15.84	15.67	13.42	13.24	12.63	12.13	11.82	11.83
Long-Term Debt/Equity (%)	45.56	26.8	26.16	36.33	38.24	50.58	48.15	48.63	64.55	35.85	24.7	16.1	42.47	35.76	31.3
Long-Term Debt/Capital (%)	31.3	21.14	20.73	26.65	27.66	33.59	32.5	32.72	39.23	26.39	19.81	13.87	29.81	26.34	23.84
Long-Term Debt/Total Assets (%)	6.65	3.61	3.4	4.85	5.07	6.76	8.04	7.71	10.11	5.03	3.41	2.12	5.34	4.37	3.82
Total Debt/Equity (%)	45.56	26.8	26.16	36.33	38.24	50.58	48.15	48.63	64.55	35.85	24.7	16.1	42.47	35.76	31.3
Total Debt/Capital (%)	31.3	21.14	20.73	26.65	27.66	33.59	32.5	32.72	39.23	26.39	19.81	13.87	29.81	26.34	23.84
Total Debt/Total Assets (%)	6.65	3.61	3.4	4.85	5.07	6.76	8.04	7.71	10.11	5.03	3.41	2.12	5.34	4.37	3.82
CFO/Total Liabilities	2.72	2.62	2.61	1.82	1.12	1.57	0.9	2.23	1.84	1.42	1.98	1.66	1.14	1.96	1.5
CFO/CapEx	55.67	19.49	23.88	16.17	7.78	8.93	3.1	19.83	10.24	10.73	28.37	9.4	6.11	9.32	8.09
Altman's Z-Score	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Working Capital (USD)

Working Capital Ratios API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	11.25	13.09	14.19	14.57	14.98	15.76	14.52	12.24	10.89	10.61	11.01	10.04	7.31	7.05	8.26
Days Sales Outstanding	32.46	27.88	25.73	25.06	24.37	23.16	25.13	29.82	33.52	34.41	33.14	36.37	49.96	51.77	44.2
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover Days	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Conversion Cycle	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventory to Cash Days	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventories	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

Enterprise Value API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
- Cash & Cash Equivalents	171	163	204	183	294	182	653	654	369	3,726	4,019	1,146	2,143	3,342	3,474
+ Preferred Equity and Hybrid Capital	69	- -	- -	- -	- -	- -	- -	- -	- -	217	217	217	217	217	217
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	324	182	189	292	442	757	1,785	1,929	2,812	1,759	1,312	888	2,563	2,300	2,205
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Capital	1,034	861	913	1,094	1,598	2,254	5,493	5,895	7,167	6,663	6,622	6,408	8,599	8,732	9,249
Total Debt/Capital (%)	31.3	21.14	20.73	26.65	27.66	33.59	32.5	32.72	39.23	26.39	19.81	13.87	29.81	26.34	23.84
Total Debt / EV	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Diluted Market Cap	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Diluted Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Sales	178	197	215	236	289	392	622	839	893	1,000	1,117	1,305	1,383	1,521	1,791
TTM EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Operating Income	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Cash Flow to Firm	- -	114	126	95	85	152	166	471	431	427	657	605	478	904	759
TTM Free Cash Flow to Firm	- -	108	121	89	74	135	112	447	389	387	634	541	400	807	665

Multiples (USD)

Valuation Multiples API ChatGPT

No data availableFinancial data will appear here once available

Shares Outstanding	34	35	35	36	41	46	78	78	77	76	76	77	77	77	78
Diluted Weighted Avg Shares	34	34	35	35	38	44	64	77	77	76	76	76	77	77	78
Basic Weighted Avg Shares	33	34	34	35	37	43	64	77	76	75	75	76	76	76	77
Revenue per Share	5.32	5.81	6.28	6.8	7.8	9.12	9.76	10.88	11.7	13.26	14.8	17.23	18.2	19.9	23.31
EBITDA per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Income per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Basic EPS, GAAP	1.17	1.19	1.69	2.03	2.58	2.96	2.73	4.66	5.25	4.04	6.79	7.2	7.2	6.01	8.15
Basic EPS from Cont Ops	1.31	1.24	1.69	2.03	2.58	2.96	2.73	4.66	5.25	4.14	6.99	7.4	7.4	6.21	8.35
Diluted EPS, GAAP	1.15	1.17	1.67	2.01	2.52	2.91	2.7	4.64	5.22	4.03	6.75	7.17	7.14	5.96	8.07
Diluted EPS from Cont Ops	1.28	1.21	1.67	2.01	2.52	2.91	2.7	4.64	5.22	4.13	6.95	7.37	7.33	6.16	8.26
Dividend per Share	0.15	0.06	0.08	0.33	0.49	0.57	0.56	0.59	0.65	0.76	0.94	1.1	1.1	1.1	1.17
Cash Flow per Share	3.38	3.37	3.7	2.74	2.29	3.54	2.6	6.1	5.65	5.66	8.71	7.99	6.29	11.83	9.87
Free Cash Flow per Basic Share	3.32	3.2	3.54	2.57	1.99	3.14	1.76	5.8	5.1	5.13	8.4	7.14	5.26	10.56	8.65
Cash & Equivalents per Share	31.04	25.08	25.49	25.61	30.05	31.94	40.75	48.23	51.09	96.34	117.39	61.5	84.16	115.54	84.03
Book Value per Share	18.66	19.57	20.55	22.46	28.25	32.28	47.7	51.17	56.94	61.76	66.93	69.31	75.8	80.46	87.9
Tangible Book Value per Share	11.33	12.39	13.52	15.57	17.43	20.06	23.71	27.26	32.48	37.22	42.57	44.72	51.38	56.24	63.71

Pinnacle Financial Partners, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)