Company Valuation: PriceSmart, Inc.

Data adjusted to current consolidation scope
Fiscal Period: August 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 2,569 1,933 2,438 2,714 3,216 5,203 - -
Change - -24.76% 26.1% 11.32% 18.51% 61.78% - -
Enterprise Value (EV) 1 2,569 1,933 2,438 2,589 3,044 4,954 4,922 4,824
Change - -24.76% 26.1% 6.22% 17.57% 62.73% -0.65% -1.99%
P/E 26.6x 18.7x 22.7x 19.6x 22.3x 31.3x 26.9x -
PBR - - - - - - - -
PEG - 2.97x 6.39x 0.6x 4.08x 2.1x 1.7x -
Capitalization / Revenue 0.71x 0.48x 0.55x 0.55x 0.61x 0.89x 0.8x 0.72x
EV / Revenue 0.71x 0.48x 0.55x 0.53x 0.58x 0.85x 0.76x 0.67x
EV / EBITDA 11.5x 8.23x 8.84x 8.53x 9.49x 13.7x 12.3x 11.4x
EV / EBIT 16.3x 11.6x 12x 11.7x 13.1x 18.7x 17.4x 15.7x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 0.7 - - - - - - -
Rate of return 0.83% - - - - - - -
EPS 2 3.18 3.38 3.5 4.57 4.82 5.53 6.415 -
Distribution rate 22% - - - - - - -
Net sales 1 3,620 4,066 4,412 4,914 5,270 5,822 6,498 7,247
EBITDA 1 223 234.9 275.7 303.6 320.7 362.7 398.6 424
EBIT 1 158 167.1 203 221 232.5 264.3 283.5 308
Net income 1 97.96 104.5 109.2 138.9 147.9 168.6 191.4 199
Net Debt 1 - - - -124.5 -171.9 -249 -281 -379
Reference price 2 84.61 63.27 79.48 89.58 107.26 172.87 172.87 172.87
Nbr of stocks (in thousands) 30,367 30,556 30,673 30,296 29,986 30,100 - -
Announcement Date 10/21/21 A 10/31/22 A 10/30/23 A 10/30/24 A 10/30/25 A - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
18.89x1.33x10.52x-.--% 25.27B
15.81x0.58x8.66x2.39% 10.28B
31.26x0.85x13.66x - 5.2B
15.83x1.17x7.13x4.55% 1.54B
59.24x0.09x2.77x-.--% 728M
Average 28.21x 0.81x 8.55x 1.73% 8.6B
Weighted average by Cap. 20.23x 1.07x 10.20x 0.83%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. PSMT Stock
  4. PS8 Stock
  5. Valuation PriceSmart, Inc.