Company Valuation: United Bank for Africa Plc

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 292,050 259,916 877,215 1,162,780 1,709,287 1,860,659 - -
Change - -11% 237.5% 32.55% 47% 8.86% - -
Enterprise Value (EV) 292,050 259,916 877,215 1,162,780 1,709,287 1,860,659 1,860,659 1,860,659
Change - -11% 237.5% 32.55% 47% 8.86% 0% 0%
P/E 2.37x 1.57x 1.47x 1.56x 4.31x 2.6x 2.02x 1.49x
PBR 0.35x 0.29x 0.45x 0.35x 0.45x 0.39x 0.35x 0.3x
PEG - 0x 0x 0.1x -0.1x 0x 0.1x 0x
Capitalization / Revenue 0.66x 0.44x 0.55x 0.5x 0.83x 0.79x 0.69x 0.53x
EV / Revenue 0x 0x 0x 0x 0x 0.79x 0.69x 0.53x
EV / EBITDA - - - - - - - -
EV / EBIT 0x - 0x 0x 0x 1.67x 1.41x 1.18x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 1 1.1 2.8 5 0.25 4.978 6.432 8.335
Rate of return 12.4% 14.5% 10.9% 14.7% 0.6% 11.8% 15.3% 19.8%
EPS 2 3.39 4.84 17.49 21.73 9.66 16.22 20.85 28.18
Distribution rate 29.5% 22.7% 16% 23% 2.59% 30.7% 30.9% 29.6%
Net sales 1 442,994 592,922 1,589,325 2,347,630 2,059,260 2,348,601 2,689,543 3,544,105
EBITDA - - - - - - - -
EBIT 1 164,008 - 997,685 1,291,289 953,220 1,116,618 1,316,169 1,577,667
Net income 1 118,678 170,277 598,285 743,121 529,411 716,647 922,168 1,262,409
Net Debt - - - - - - - -
Reference price 2 8.05 7.60 25.65 34.00 41.65 42.10 42.10 42.10
Nbr of stocks (in thousands) 36,279,526 34,199,421 34,199,421 34,199,421 41,039,306 44,196,175 - -
Announcement Date 3/7/22 A 3/30/23 A 4/8/24 A 3/24/25 A 4/24/26 A - - -
1NGN in Million2NGN
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
2.53x - - 12.14% 1.35B
13.59x - - 1.88% 898B
6.37x - - 4.89% 433B
6.73x - - 4.72% 385B
6.38x - - 4.93% 347B
11.35x - - 2.41% 343B
6.41x - - 4.97% 310B
10.48x - - 5% 289B
17.59x - - 2.39% 282B
11.65x - - 2.22% 257B
Average 9.31x 4.56% 354.4B
Weighted average by Cap. 10.33x 3.5%

Y-o-Y evolution of P/E

Valuation ratios - P/E - United Bank for Africa Plc

Historical PBR trend

Valuation ratios - PBR - United Bank for Africa Plc

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - United Bank for Africa Plc

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - United Bank for Africa Plc


Year-on-year evolution of the Yield

Valuation ratios - Yield - United Bank for Africa Plc
  1. Stock Market
  2. Stocks
  3. UBA Stock
  4. Valuation United Bank for Africa Plc