Valuation CWG Plc

Stocks

End-of-day quote Nigerian S.E. 02/11/2026			5-day change	1st Jan Change
17.50 ^NGN	-4.11%		-6.91%	-2.78%

10-30	CWG Plc Reports Earnings Results for the Third Quarter and Nine Months Ended September 30, 2026	CI
07-30	CWG Plc Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	6,413	2,828	2,550	20,956	19,441	45,447
Change	-	-55.91%	-9.82%	721.78%	-7.23%	133.77%
Enterprise Value (EV) ¹	5,898	2,137	3,493	21,574	15,434	44,860
Change	-	-63.77%	63.47%	517.63%	-28.46%	190.66%
P/E	14.5x	6.29x	5.35x	36.4x	6.39x	9.13x
PBR	11.4x	2.67x	1.73x	9.34x	2.93x	5.09x
PEG	-	4.27x	0.89x	1.7x	0x	0.1x
Capitalization / Revenue	0.55x	0.24x	0.18x	0.89x	0.42x	0.69x
EV / Revenue	0.5x	0.18x	0.25x	0.92x	0.33x	0.68x
EV / EBITDA	8.57x	2.6x	3.09x	14.3x	3.31x	5.43x
EV / EBIT	10.4x	2.9x	3.54x	16.2x	3.5x	5.7x
EV / FCF	11.2x	14.1x	-2.82x	52.2x	4.81x	-103x
FCF Yield	8.96%	7.09%	-35.4%	1.92%	20.8%	-0.97%
Dividend per Share ²	-	-	0.04	0.16	0.39	0.7
Rate of return	-	-	3.96%	1.93%	5.06%	3.89%
EPS ²	0.1755	0.1781	0.1888	0.2282	1.206	1.97
Distribution rate	-	-	21.2%	70.1%	32.3%	35.5%
Net sales ¹	11,716	11,709	14,207	23,529	46,353	65,558
EBITDA ¹	688.3	821.9	1,132	1,508	4,664	8,258
EBIT ¹	568.3	736	987.1	1,330	4,412	7,865
Net income ¹	443.2	449.6	476.8	576.1	3,044	4,975
Net Debt ¹	-514.7	-691	942.9	617.7	-4,007	-586.6
Reference price ²	2.54	1.12	1.01	8.30	7.70	18.00
Nbr of stocks (in thousands)	2,524,826	2,524,826	2,524,826	2,524,826	2,524,826	2,524,826
Announcement Date	31/03/21	31/03/22	28/03/24	28/03/24	19/03/25	24/03/26

¹NGN in Million²NGN

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.($)
CWG PLC	-	-	-	-	33M
IBM	25.26x	4.07x	14.17x	2.68%	239B
SALESFORCE, INC.	21.65x	4.58x	11.23x	0.77%	186B
ACCENTURE PLC	17.82x	2.02x	10.41x	2.65%	154B
SNOWFLAKE INC.	-115.49x	15.84x	87.11x	-.--%	102B
TATA CONSULTANCY SERVICES LTD.	16.31x	2.94x	11.35x	4.93%	95.61B
CLOUDFLARE, INC.	-457.45x	32.43x	133.21x	-.--%	94.42B
RELX PLC	23.22x	6.01x	14.75x	2.43%	69.98B
INFOSYS LIMITED	15.24x	2.21x	9.41x	5.06%	49.67B
HCL TECHNOLOGIES LIMITED	19.53x	2.51x	12.03x	4.42%	41B
Average	-48.21x	8.07x	33.74x	2.55%	103.21B
Weighted average by Cap.	-36.31x	7.49x	30.67x	2.19%