Company Valuation: Presco Plc

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
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) 1 87,800 137,500 193,000 475,000 1,339,186 2,704,477 2,587,395 2,683,333
Change - 56.61% 40.36% 146.11% 181.93% 101.95% -4.33% 3.71%
P/E 4.65x 6.4x 6.34x 4.56x - 12.8x 8.58x -
PBR 1.87x - - - 3.49x 4.77x 3.51x -
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 1.86x 1.66x 1.87x 2.4x 4.04x 5.51x 3.64x -
EV / EBITDA 3.59x 4.12x - 3.31x 5.94x 8.09x 5.3x -
EV / EBIT 3.99x - - 3.44x 6.25x 8.78x 5.6x 5.5x
EV / FCF - - - - 12.7x 16.4x 12.2x -
FCF Yield - - - - 7.87% 6.09% 8.19% -
Dividend per Share 2 7.6 - 26.3 42 61.71 86.88 105.2 -
Rate of return 8.66% - 13.6% 8.84% 4.26% 3.78% 4.57% -
EPS 2 18.87 21.47 30.42 104.3 - 179.2 268.1 -
Distribution rate 40.3% - 86.5% 40.3% - 48.5% 39.2% -
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 - - 138,111 214,385 308,135 462,057 488,174
Net income 1 18,868 - - 97,974 - 209,100 312,816 -
Net Debt 1 - - - - -110,814 21,144 -95,938 -
Reference price 2 87.80 137.50 193.00 475.00 1,450.00 2,300.00 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 30/01/22 31/01/23 31/01/24 03/02/25 31/01/26 - - -
1NGN in Million2NGN
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- 5.51x8.09x3.78% 1.95B
20.67x2.98x14.64x3.78% 265B
20.87x2.46x14.48x3.39% 78.03B
19.09x1.92x10.82x3.25% 52.66B
17.1x0.52x10.04x2.68% 37.01B
22.43x3.3x13.43x3.22% 36.33B
40.21x3.39x20.1x0.88% 33.83B
68.55x10.22x43.44x1.11% 28.68B
11.32x1.86x9.17x6.77% 28.1B
Average 27.53x 3.57x 16.02x 3.21% 62.41B
Weighted average by Cap. 23.59x 3.01x 15.38x 3.4%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield