Company Valuation: Intercorp Financial Services Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 12,370 10,507 9,353 12,512 15,779 20,431 - -
Change - -15.06% -10.99% 33.78% 26.11% 29.48% - -
Enterprise Value (EV) 12,370 10,507 9,353 12,512 15,779 20,431 20,431 20,431
Change - -15.06% -10.99% 33.78% 26.11% 29.48% 0% 0%
P/E 6.91x 6.33x 8.76x 7.57x 8.19x 9.4x 8.35x 7.5x
PBR 1.3x 1.05x 0.95x 1.16x 1.28x 1.6x 1.44x 1.3x
PEG - -0.88x -0.2x 0.1x 0.4x 0.7x 0.7x 0.7x
Capitalization / Revenue 2.47x 1.84x 1.54x 1.98x 2.66x 2.76x 2.56x 2.19x
EV / Revenue 0x 0x 0x 0x 0x 2.76x 2.56x 2.19x
EV / EBITDA - - - - - - - -
EV / EBIT 0x 0x 0x 0x 0x 6.42x 5.57x 3.8x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 2.444 - - 3.669 6.232 7.717 10.87 12.32
Rate of return 2.28% - - 3.36% 4.4% 4.17% 5.87% 6.66%
EPS 2 15.51 14.39 9.33 14.45 17.3 19.7 22.15 24.69
Distribution rate 15.8% - - 25.4% 36% 39.2% 49.1% 49.9%
Net sales 1 5,005 5,697 6,086 6,314 5,943 7,407 7,966 9,341
EBITDA - - - - - - - -
EBIT 1 2,742 3,013 3,336 3,414 2,779 3,181 3,668 5,370
Net income 1 1,790 1,661 1,073 1,300 1,932 2,245 2,529 2,797
Net Debt - - - - - - - -
Reference price 2 107.18 91.04 81.70 109.34 141.70 185.06 185.06 185.06
Nbr of stocks (in thousands) 115,418 115,418 114,481 114,433 111,352 110,398 - -
Announcement Date 2/10/22 A 2/14/23 A 2/13/24 A 2/5/25 A 2/11/26 A - - -
1PEN in Million2PEN
Estimates

P/E, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
9.4x - - 4.17% 6.03B
14.36x - - 1.74% 964B
13.78x - - 1.85% 451B
5.97x - - 5.19% 381B
12.66x - - 4.12% 355B
18.93x - - 2.26% 301B
5.7x - - 5.35% 300B
12.16x - - 2.15% 269B
6x - - 5.24% 264B
14.94x - - 2.65% 261B
Average 11.39x 3.47% 355.24B
Weighted average by Cap. 12.12x 3.07%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. IFS Stock
  4. Valuation Intercorp Financial Services Inc.