Synovus updates proxy: modeled EPS up, TBV/CET1 diluted
Synovus Financial Corp. announced supplemental disclosures to its joint proxy statement/prospectus for its planned merger with Pinnacle Financial Partners. The S-4 registration became effective on September 30, 2025, and both companies will hold special shareholder meetings on November 6, 2025.
The filing adds valuation and modeling details from Centerview and Morgan Stanley. Analyst targets cited were $55.00–$70.00 for Synovus (median $62.00) and $117.00–$145.00 for Pinnacle (median $130.00). Morgan Stanley’s analyses referenced peer trading multiples as of July 21, 2025, and derived implied present values of $50.50–$61.50 per Synovus share and $107.25–$130.00 per Pinnacle share. It also indicated the merger would be accretive to Pinnacle’s EPS by approximately 24% in 2026 and 21% in 2027, while dilutive to tangible book value per share by about 9% and to CET1 ratio by roughly 131 bps. These are estimates and may differ from future results.
Positive
- None.
Negative
- None.
Insights
Supplement clarifies valuation and modeled impacts; vote set for
Synovus and Pinnacle provided added valuation detail supporting their merger case. The disclosures include peer multiples, analyst target ranges, and Morgan Stanley-derived implied values:
The modeling shows projected EPS accretion for Pinnacle of about
Key dependencies include peer valuations (set on
|
Georgia
|
001-10312
|
58-1134883
|
|
(State or other
jurisdiction of incorporation)
|
(Commission File Number)
|
(IRS Employer Identification No.)
|
|
33 W. 14th Street
Columbus, Georgia 31901
(Address of principal executive offices)
|
||
|
(706) 641-6500
(Registrant’s telephone number, including area code)
|
||
|
(Not applicable)
(Former name or former address, if changed since last report)
|
| ☒ |
Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
|
| ☐ |
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
|
| ☐ |
Commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
|
| ☐ |
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
|
|
Title of Each Class
|
Trading Symbol
|
Name of Each Exchange on Which Registered
|
||
|
Common Stock (par value $1.00 per share)
|
SNV |
New York Stock Exchange
|
||
|
Fixed-to-Floating Rate Non-Cumulative Perpetual Preferred Stock, Series D
|
SNV-PrD |
New York Stock Exchange
|
||
|
Fixed-Rate Reset Non-Cumulative Perpetual Preferred Stock, Series E
|
SNV-PrE
|
New York Stock Exchange
|
|
Item 8.01
|
Other Events.
|
| 1. |
The disclosure under the heading “The Merger—Opinion of Pinnacle’s Financial Advisor—Summary of Centerview Financial Analysis—Selected Public Comparable
Companies Analysis” is hereby amended and supplemented by adding the following text to the charts labeled “Synovus Comparables” and “Pinnacle Comparables” on page 94 as follows:
|
|
Synovus Comparables
|
Market Cap ($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:
|
| • |
|
| • |
|
| • |
|
| • |
|
| • |
|
| • |
|
| • |
|
| • |
|
| • |
|
| • |
|
| • |
|
| • |
|
| • |
|
| • |
|
| • |
|
| • |
|
| • |
|
| • |
|
| • |
|
| • |
|
| • |
|
|
|
|
|
|
|
||||||||||||
|
|
|
|
|
|
|
|||||||||||
|
|
|
|
|
|
|
|
||||||||||
|
|
|
|
|
|
|
|
||||||||||
|
|
|
|
|
|
|
|
||||||||||
| • |
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:
|
|
Synovus Financial Corp.
|
Pinnacle Financial Partners, Inc.
|
|
33 West 14th Street
|
21 Platform Way South
|
|
Columbus, GA 31901
|
Nashville, TN 37203
|
|
Attention: Investor Relations
|
Attention: Investor Relations
|
|
InvestorRelations@Synovus.com
|
Investor.Relations@pnfp.com
|
|
(706) 641-6500
|
(615) 743-8219
|
|
|
SYNOVUS FINANCIAL CORP. | ||
|
|
|
|
|
| Date: October 28, 2025 |
By: | /s/ Allan E. Kamensky | |
|
|
|
Name: | Allan E. Kamensky |
|
|
|
Title: |
Executive Vice President and General Counsel
|