Company Valuation: ePlus inc.

Data adjusted to current consolidation scope
Fiscal Period: March 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 1,507 1,320 2,093 1,608 1,967 2,401 -
Change - -12.45% 58.58% -23.18% 22.39% 22.02% -
Enterprise Value (EV) 1,507 1,320 2,093 1,608 1,967 2,401 2,401
Change - -12.45% 58.58% -23.18% 22.39% 22.02% 0%
P/E 14.3x 10.9x 18.1x 15.1x 15x 19.1x 17.6x
PBR - - - - - - -
PEG - 0.8x -5.41x -2.34x 0.6x -5.65x 2.11x
Capitalization / Revenue 0.83x 0.64x 0.94x 0.78x 0.81x 0.94x 0.9x
EV / Revenue 0x 0x 0x 0x 0x 0.94x 0.9x
EV / EBITDA 0x 0x 0x 0x 0x 11.4x 10.6x
EV / EBIT 0x 0x 0x 0x 0x 14.1x 13x
EV / FCF -0x - 0x 0x -0x 13.9x 18.1x
FCF Yield -2.9% - 11.5% 18.4% -6.13% 7.18% 5.54%
Dividend per Share 2 - - - - - - -
Rate of return - - - - - - -
EPS 2 3.93 4.48 4.33 4.05 5.03 4.86 5.265
Distribution rate - - - - - - -
Net sales 1 1,821 2,068 2,225 2,069 2,443 2,557 2,682
EBITDA 1 170 190.6 190.4 178.2 204.8 210.2 227.2
EBIT 1 147.3 166.2 158.3 141.4 166.1 170.2 185.2
Net income 1 105.6 119.4 115.8 108 132.6 126.1 135
Net Debt - - - - - - -
Reference price 2 56.06 49.04 78.54 61.03 75.25 92.86 92.86
Nbr of stocks (in thousands) 26,887 26,908 26,644 26,341 26,146 25,852 -
Announcement Date 25/05/22 24/05/23 22/05/24 22/05/25 28/05/26 - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
24.46x3.95x13.79x2.72% 235B
-130.31x18.17x100.76x-.--% 117B
14.45x1.6x8.39x3.31% 119B
14.25x2.6x9.8x5.77% 83.08B
20.32x5.35x13.15x2.8% 61.29B
13.6x1.96x8.33x5.73% 43.84B
22.63x1.86x11.56x1.29% 45.18B
21.37x1.61x10.31x0.89% 41.61B
16.65x2.09x9.91x5.25% 34.05B
Average 1.93x 4.35x 20.67x 3.08% 86.69B
Weighted average by Cap. -2.95x 5.25x 24.76x 2.83%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!