Company Valuation: Bread Financial Holdings, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 3,314 1,877 1,625 3,036 3,380 3,899 - -
Change - -43.35% -13.45% 86.81% 11.36% 15.35% - -
Enterprise Value (EV) 1 3,314 5,993 16,947 17,996 18,000 18,827 19,098 19,482
Change - 80.84% 182.76% 6.19% 0.03% 4.59% 1.44% 2.01%
P/E 4.16x 8.44x 2.3x 11.1x 6.8x 8.57x 7.52x 6.57x
PBR 1.59x 0.83x 0.56x 0.98x 1.19x 1.13x 1x 0.92x
PEG - -0.1x 0x -0.2x 0.1x 2.48x 0.5x 0.5x
Capitalization / Revenue 0.91x 0.49x 0.38x 0.79x 0.88x 0.99x 0.95x 0.92x
EV / Revenue 0.91x 1.57x 3.95x 4.69x 4.68x 4.76x 4.66x 4.61x
EV / EBITDA 2.18x - 15.6x 9.16x 25.9x 26.5x 26.8x 26x
EV / EBIT 2.32x 3.16x 7.71x 9.6x 9.34x 9.48x 9.21x 9.22x
EV / FCF 2.27x 3.37x 8.74x 9.87x - 39.3x 33.3x 28.4x
FCF Yield 44% 29.7% 11.4% 10.1% - 2.54% 3% 3.53%
Dividend per Share 2 0.84 0.84 0.84 0.84 0.86 0.9275 0.9583 1.05
Rate of return 1.26% 2.23% 2.55% 1.38% 1.16% 0.96% 0.99% 1.09%
EPS 2 16.02 4.46 14.34 5.49 10.89 11.27 12.83 14.7
Distribution rate 5.24% 18.8% 5.86% 15.3% 7.9% 8.23% 7.47% 7.14%
Net sales 1 3,655 3,826 4,289 3,838 3,845 3,951 4,101 4,229
EBITDA 1 1,519 - 1,084 1,964 695 710.8 712.7 750.3
EBIT 1 1,427 1,894 2,197 1,874 1,928 1,986 2,074 2,112
Net income 1 801 223 718 277 518 464.6 482.6 493.6
Net Debt 1 - 4,116 15,322 14,960 14,620 14,927 15,199 15,583
Reference price 2 66.57 37.66 32.94 61.06 74.03 96.50 96.50 96.50
Nbr of stocks (in thousands) 49,785 49,853 49,331 49,715 45,662 40,407 - -
Announcement Date 27/01/22 26/01/23 25/01/24 30/01/25 28/01/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
8.57x4.76x26.49x0.96% 3.9B
25.45x16.67x - 0.68% 66.53B
27.31x4.44x14.81x-.--% 40.72B
28.48x3.04x16.99x0.07% 32.12B
18.11x12.34x23.48x1.14% 25.77B
7.77x1.77x - 1.76% 24.37B
31.38x4.73x13.87x-.--% 24.09B
23.47x19.02x46.22x0.15% 16.16B
30.01x - - - 15.94B
Average 22.28x 8.35x 23.64x 0.59% 27.73B
Weighted average by Cap. 24.13x 9.37x 20.58x 0.54%

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

  1. Stock Market
  2. Stocks
  3. BFH Stock
  4. Valuation Bread Financial Holdings, Inc.