10/28/2025 | Press release | Distributed by Public on 10/28/2025 04:17
|
Item 8.01
|
Other Events.
|
|
|
1. |
The disclosure under the heading "The Merger-Opinion of Pinnacle's Financial Advisor-Summary of Centerview Financial Analysis-Selected Public Comparable Companies Analysis" is hereby amended and supplemented by adding the following text to the charts labeled "Synovus Comparables" and "Pinnacle Comparables" on page 94 as follows:
|
|
Synovus Comparables
|
Market Cap ($Bn)
|
2026E P/E
|
|
BankUnited, Inc.
|
2.9
|
11.2x
|
|
BOK Financial Corporation
|
6.8
|
12.0x
|
|
Cadence Bancorporation
|
6.5
|
10.4x
|
|
Comerica Incorporated
|
8.6
|
11.6x
|
|
Cullen/Frost Bankers, Inc.
|
8.8
|
14.5x
|
|
F.N.B. Corporation
|
5.8
|
9.4x
|
|
First Horizon Corporation
|
11.4
|
11.8x
|
|
Hancock Whitney Corp.
|
5.2
|
10.2x
|
|
Pinnacle Financial Partners, Inc.
|
9.2
|
13.3x
|
|
SouthState Corporation
|
10.0
|
10.7x
|
|
UMB Financial Corporation
|
8.2
|
9.6x
|
|
Zions Bancorporation, National Association
|
8.4
|
9.8x
|
|
Pinnacle Comparables
|
Market Cap ($Bn)
|
2026E P/E
|
|
BankUnited, Inc.
|
2.9
|
11.2x
|
|
BOK Financial Corporation
|
6.8
|
12.0x
|
|
Cadence Bancorporation
|
6.5
|
10.4x
|
|
Comerica Incorporated
|
8.6
|
11.6x
|
|
Cullen/Frost Bankers, Inc.
|
8.8
|
14.5x
|
|
F.N.B. Corporation
|
5.8
|
9.4x
|
|
First Horizon Corporation
|
11.4
|
11.8x
|
|
Hancock Whitney Corp.
|
5.2
|
10.2x
|
|
Pinnacle Financial Partners, Inc.
|
10.0
|
10.7x
|
|
SouthState Corporation
|
7.8
|
9.9x
|
|
UMB Financial Corporation
|
8.2
|
9.6x
|
|
Zions Bancorporation, National Association
|
8.4
|
9.8x
|
|
|
2. |
The disclosure under the heading "The Merger-Opinion of Pinnacle's Financial Advisor-Other Factors" is hereby amended and supplemented by adding the following text to the bullet point on page 97 beginning with "Synovus Analyst Price Target Analysis":
|
|
|
3. |
The disclosure under the heading "The Merger-Opinion of Pinnacle's Financial Advisor-Other Factors" is hereby amended and supplemented by adding the following text to the bullet point on page 97 beginning with "Pinnacle Analyst Price Target Analysis":
|
|
|
4. |
The disclosure under the heading "The Merger-Opinion of Synovus' Financial Advisor-Comparable Companies Analysis" is hereby amended and supplemented by replacing the first paragraph under the heading on page 100 with the following text:
|
|
|
5. |
The disclosure under the heading "The Merger-Opinion of Synovus' Financial Advisor-Comparable Companies Analysis" is hereby amended and supplemented by deleting the existing text on page 101 and replacing it with the following text:
|
|
|
• |
Associated Banc-Corp
|
|
|
• |
Bank OZK
|
|
|
• |
BOK Financial Corporation
|
|
|
• |
Cadence Bank
|
|
|
• |
Columbia Banking System, Inc.
|
|
|
• |
Comerica Incorporated
|
|
|
• |
Cullen/Frost Bankers, Inc.
|
|
|
• |
East West Bancorp, Inc.
|
|
|
• |
First Horizon Corporation
|
|
|
• |
F.N.B Corporation
|
|
|
• |
Old National Bancorp
|
|
|
• |
Prosperity Bancshares, Inc.
|
|
|
• |
SouthState Corporation
|
|
|
• |
UMB Financial Corporation
|
|
|
• |
Valley National Bancorp
|
|
|
• |
Webster Financial Corporation
|
|
|
• |
Western Alliance Bancorporation
|
|
|
• |
Wintrust Financial Corporation
|
|
|
• |
multiple of price to estimated earnings per share for 2026, or Price/2026E EPS;
|
|
|
• |
multiple of price to estimated earnings per share for 2027, or Price/2027E EPS; and
|
|
|
• |
multiple of price to tangible book value per share, or Price/TBV.
|
|
Selected Companies
|
|
|
||||||||||||||
|
Bottom
Quartile
|
Median
|
Top
Quartile
|
Maximum
Value
|
Synovus
|
Pinnacle
|
|||||||||||
|
Price/2026E EPS
|
8.7x
|
10.0x
|
11.4x
|
14.6x
|
9.9x
|
13.3x
|
||||||||||
|
Price/2027E EPS
|
8.1x
|
9.3x
|
10.4x
|
14.9x
|
8.9x
|
12.2x
|
||||||||||
|
Price/TBV
|
1.4x
|
1.6x
|
1.8x
|
2.7x
|
1.7x
|
2.0x
|
||||||||||
|
|
• |
multiple of price to estimated earnings per share for 2026, or Price/2026E EPS;
|
|
|
• |
multiple of price to estimated earnings per share for 2027, or Price/2027E EPS; and
|
|
|
• |
multiple of price to tangible book value per share, or Price/TBV.
|
|
Selected Company
|
Price/2026E EPS
|
Price/2027E EPS
|
Price/TBV
|
|
Associated Banc-Corp
|
9.5x
|
8.4x
|
1.3x
|
|
Bank OZK
|
7.8x
|
7.5x
|
1.2x
|
|
BOK Financial Corporation
|
12.1x
|
11.8x
|
1.5x
|
|
Cadence Bank
|
10.3x
|
9.4x
|
1.6x
|
|
Columbia Banking System, Inc.
|
8.0x
|
7.7x
|
1.4x
|
|
Comerica Incorporated
|
11.3x
|
10.4x
|
1.3x
|
|
Cullen/Frost Bankers, Inc.
|
14.6x
|
14.9x
|
2.7x
|
|
East West Bancorp, Inc.
|
11.4x
|
10.5x
|
2.0x
|
|
First Horizon Corporation
|
11.8x
|
10.9x
|
1.6x
|
|
F.N.B. Corporation
|
9.5x
|
9.0x
|
1.4x
|
|
Old National Bancorp
|
8.6x
|
7.3x
|
1.8x
|
|
Prosperity Bancshares, Inc.
|
11.3x
|
10.0x
|
1.7x
|
|
SouthState Corporation
|
10.5x
|
9.5x
|
1.9x
|
|
UMB Financial Corporation
|
9.7x
|
9.1x
|
1.9x
|
|
Valley National Bancorp
|
8.3x
|
8.0x
|
1.0x
|
|
Webster Financial Corporation
|
9.2x
|
8.6x
|
1.7x
|
|
Western Alliance Bancorporation
|
7.7x
|
7.1x
|
1.4x
|
|
Wintrust Financial Corporation
|
11.7x
|
10.4x
|
1.7x
|
|
Bottom Quartile
|
8.7x
|
8.1x
|
1.4x
|
|
Median
|
10.0x
|
9.3x
|
1.6x
|
|
Top Quartile
|
11.4x
|
10.4x
|
1.8x
|
|
Synovus
|
9.9x
|
8.9x
|
1.7x
|
|
Pinnacle
|
13.3x
|
12.2x
|
2.0x
|
|
|
6. |
The disclosure under the heading "The Merger-Opinion of Synovus' Financial Advisor-Dividend Discount Analysis-Synovus Dividend Discount Analysis" is hereby amended and supplemented by replacing the text of the third full paragraph under the heading on page 103 with the following text:
|
|
|
7. |
The disclosure under the heading "The Merger-Opinion of Synovus' Financial Advisor-Dividend Discount Analysis-Pinnacle Dividend Discount Analysis" is hereby amended and supplemented by replacing the text of the third full paragraph under the heading on pages 103 and 104 with the following text:
|
|
|
8. |
The disclosure under the heading "The Merger-Opinion of Synovus' Financial Advisor-Illustrative Pro Forma Financial Impact Analysis" is hereby amended and supplemented by replacing the last full paragraph on page 104 with the following text:
|