Company Valuation: ePlus inc.

Data adjusted to current consolidation scope
Fiscal Period: March 2022 2023 2024 2025 2026 2027 2028 2029
Market Cap 1 1,507 1,320 2,093 1,608 1,967 2,401 - -
Change - -12.45% 58.58% -23.18% 22.39% 22.06% - -
Enterprise Value (EV) 1,507 1,320 2,093 1,608 1,967 2,401 2,401 2,401
Change - -12.45% 58.58% -23.18% 22.39% 22.06% 0% 0%
P/E 14.3x 10.9x 18.1x 15.1x 15x 19.2x 17.7x 17.9x
PBR - - - - - - - -
PEG - 0.8x -5.41x -2.34x 0.6x -5.68x 2.12x -20.94x
Capitalization / Revenue 0.83x 0.64x 0.94x 0.78x 0.81x 0.94x 0.9x 0.87x
EV / Revenue 0x 0x 0x 0x 0x 0.94x 0.9x 0.87x
EV / EBITDA 0x 0x 0x 0x 0x 11.4x 10.6x 10.4x
EV / EBIT 0x 0x 0x 0x 0x 14.1x 13x 13.3x
EV / FCF -0x - 0x 0x -0x 13.9x 18.1x -
FCF Yield -2.9% - 11.5% 18.4% -6.13% 7.18% 5.53% -
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 3.93 4.48 4.33 4.05 5.03 4.86 5.265 5.22
Distribution rate - - - - - - - -
Net sales 1 1,821 2,068 2,225 2,069 2,443 2,557 2,682 2,759
EBITDA 1 170 190.6 190.4 178.2 204.8 210.3 227.2 230.7
EBIT 1 147.3 166.2 158.3 141.4 166.1 170.2 185.2 181
Net income 1 105.6 119.4 115.8 108 132.6 126.1 135 135.6
Net Debt - - - - - - - -
Reference price 2 56.06 49.04 78.54 61.03 75.25 93.40 93.40 93.40
Nbr of stocks (in thousands) 26,887 26,908 26,644 26,341 26,146 25,852 - -
Announcement Date 5/25/22 A 5/24/23 A 5/22/24 A 5/22/25 A 5/28/26 A - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
22.16x3.64x12.7x3% 213B
22.65x4.76x11.69x0.73% 195B
-605.52x43.07x176.95x-.--% 125B
-134.54x18.71x103.57x-.--% 121B
15.77x1.72x9.01x3.04% 127B
13.44x2.44x9.19x6.11% 77.98B
19.32x5.16x12.67x2.9% 57.69B
-17.32x7.37x12.54x-.--% 48.85B
22.4x1.85x11.73x1.39% 44.08B
Average -71.29x 9.86x 40.01x 1.91% 112B
Weighted average by Cap. -77.85x 10.40x 42.95x 1.85%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA