Valuation FirstCash Holdings, Inc.

Stocks

Real-time Estimate Cboe BZX 23:59:50 01/10/2026 +04			5-day change	1st Jan Change
208.09 ^USD	-2.22%		-1.69%	+33.53%

08-31	FirstCash Holdings, Inc. Upsizes And Extends Term Of Unsecured Bank Credit Facility; Size Of Committed Facility Increased From $700 Million To $1.1 Billion; Maturity Date Extended To August 2031	CI
08-31	FirstCash Expands Credit Facility to $1.06 Billion	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	3,025	4,026	4,889	4,636	7,034	9,161	-	-
Change	-	33.08%	21.46%	-5.17%	51.72%	30.24%	-	-
Enterprise Value (EV)	4,491	5,579	4,889	4,636	7,034	9,161	9,161	9,161
Change	-	24.21%	-12.36%	-5.17%	51.72%	30.24%	0%	0%
P/E	24.6x	16.2x	22.6x	18.1x	21.5x	20.8x	17.2x	13.4x
PBR	2.01x	2.19x	-	2.28x	-	-	-	-
PEG	-	0.2x	-2.2x	0.9x	0.7x	0.6x	0.8x	0.5x
Capitalization / Revenue	1.78x	1.48x	1.55x	1.37x	1.92x	2.09x	1.93x	1.68x
EV / Revenue	0x	0x	0x	0x	0x	2.09x	1.93x	1.68x
EV / EBITDA	0x	0x	0x	0x	0x	10.3x	9.03x	-
EV / EBIT	0x	0x	0x	0x	0x	15.6x	13.3x	-
EV / FCF	0x	0x	0x	0x	0x	25.4x	13x	10.4x
FCF Yield	5.99%	3.7%	7.28%	10.2%	7.55%	3.94%	7.67%	9.63%
Dividend per Share ²	1.17	1.26	1.36	1.46	1.6	-	-	-
Rate of return	1.56%	1.45%	1.25%	1.41%	1%	-	-	-
EPS ²	3.04	5.36	4.8	5.73	7.42	10.14	12.31	15.8
Distribution rate	38.5%	23.5%	28.3%	25.5%	21.6%	-	-	-
Net sales ¹	1,699	2,729	3,152	3,389	3,661	4,384	4,748	5,449
EBITDA ¹	289.6	437.3	511.7	558.4	698.4	888	1,014	-
EBIT ¹	197.2	283.9	389.6	347.1	443.9	586	690.4	-
Net income ¹	124.9	253.5	219.3	258.8	330.4	445.6	536	695.6
Net Debt	1,467	1,553	-	-	-	-	-	-
Reference price ²	74.81	86.91	108.39	103.60	159.38	211.23	211.23	211.23
Nbr of stocks (in thousands)	40,433	46,318	45,108	44,752	44,134	43,372	-	-
Announcement Date	08/02/22	02/02/23	01/02/24	30/01/25	05/02/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
FIRSTCASH HOLDINGS, INC.	20.82x	-	-	-	9.16B
AMERICAN EXPRESS COMPANY	17.2x	-	-	1.25%	205B
CAPITAL ONE FINANCIAL CORPORATION	11.7x	2.35x	3.85x	1.68%	118B
ROCKET COMPANIES, INC.	34.39x	4.84x	16.59x	-.--%	32.59B
BAJAJ FINSERV LTD.	22.66x	4.95x	24.52x	0.08%	28.86B
SHRIRAM FINANCE LIMITED	16.49x	11.62x	21.79x	1.21%	24.15B
SYNCHRONY FINANCIAL	7.52x	1.8x	3.37x	1.8%	23.09B
SOFI TECHNOLOGIES, INC.	26.52x	3.52x	10.59x	-.--%	20.3B
CHOLAMANDALAM INVESTMENT AND FINANCE COMPANY LIMITED	20.49x	17.91x	42.47x	0.18%	14.39B
MUTHOOT FINANCE LIMITED	10.19x	13.25x	-	1.34%	11.46B
Average	18.80x	7.53x	17.60x	0.84%	48.78B
Weighted average by Cap.	17.23x	5.06x	11.97x	1.14%