Company Valuation: Presco Plc

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Market Cap 1 87,800 137,500 193,000 475,000 1,450,000 2,683,333 -
Change - 56.61% 40.36% 146.11% 205.26% 85.06% -
Enterprise Value (EV) 87,800 137,500 193,000 475,000 1,339,186 2,683,333 2,683,333
Change - 56.61% 40.36% 146.11% 181.93% 100.37% 0%
P/E 4.65x 6.4x 6.34x 4.56x - 12.8x 8.58x
PBR 1.87x - - - 3.49x - -
PEG - 0.5x 0.2x 0x - - 0.2x
Capitalization / Revenue 1.86x 1.66x 1.87x 2.4x 4.38x 5.47x 3.77x
EV / Revenue 0x 0x 0x 0x 0x 5.47x 3.77x
EV / EBITDA 0x 0x - 0x 0x 8.03x 5.49x
EV / EBIT 0x - - 0x 0x 8.71x 5.81x
EV / FCF - - - - - - -
FCF Yield - - - - - - -
Dividend per Share 2 7.6 - 26.3 42 61.71 - -
Rate of return 8.66% - 13.6% 8.84% 4.26% - -
EPS 2 18.87 21.47 30.42 104.3 - 179.2 268.1
Distribution rate 40.3% - 86.5% 40.3% - - -
Net sales 1 47,229 83,065 103,142 198,156 331,189 490,640 711,107
EBITDA 1 24,445 33,343 - 143,618 225,603 334,334 488,486
EBIT 1 21,986 - - 138,111 214,385 308,135 462,057
Net income 1 18,868 - - 97,974 - 209,100 312,816
Net Debt - - - - -110,814 - -
Reference price 2 87.80 137.50 193.00 475.00 1,450.00 2,300.00 2,300.00
Nbr of stocks (in thousands) 1,000,000 1,000,000 1,000,000 1,000,000 1,000,000 1,166,667 -
Announcement Date 1/30/22 A 1/31/23 A 1/31/24 A 2/3/25 A 1/31/26 A - -
1NGN in Million2NGN
Estimates

P/E, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 1.95B
20.86x2.99x14.72x3.74% 267B
20.78x2.42x14.28x3.5% 76.35B
19.29x1.95x11.02x3.19% 53.41B
17.88x0.53x10.29x2.56% 38.7B
21.85x3.23x13.15x3.31% 35.38B
40.28x3.38x19.99x0.88% 33.46B
11.89x1.92x9.45x6.44% 29.55B
70.82x10.56x44.87x1.08% 29.19B
13.24x0.39x9.11x2.52% 22.36B
Average 26.32x 3.04x 16.32x 3.02% 58.75B
Weighted average by Cap. 23.43x 2.92x 15.26x 3.35%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA