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 2,289 -
Change - -12.45% 58.58% -23.18% 22.39% 16.33% -
Enterprise Value (EV) 1,507 1,320 2,093 1,608 1,967 2,289 2,289
Change - -12.45% 58.58% -23.18% 22.39% 16.33% 0%
P/E 14.3x 10.9x 18.1x 15.1x 15x 18.2x 16.8x
PBR - - - - - - -
PEG - 0.8x -5.41x -2.34x 0.6x -5.39x 2.02x
Capitalization / Revenue 0.83x 0.64x 0.94x 0.78x 0.81x 0.9x 0.85x
EV / Revenue 0x 0x 0x 0x 0x 0.9x 0.85x
EV / EBITDA 0x 0x 0x 0x 0x 10.9x 10.1x
EV / EBIT 0x 0x 0x 0x 0x 13.4x 12.4x
EV / FCF -0x - 0x 0x -0x 13.3x 17.2x
FCF Yield -2.9% - 11.5% 18.4% -6.13% 7.53% 5.81%
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 88.53 88.53
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 (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
23.53x3.79x13.24x2.85% 223B
-118.27x18.83x108.74x-.--% 117B
13.23x1.46x7.67x3.64% 109B
15.38x2.82x10.62x5.34% 90.04B
19.5x5.15x12.66x2.92% 58.73B
15.39x2.25x9.54x5.08% 49.86B
21.78x1.59x10.05x0.87% 40.92B
21.13x1.73x10.7x1.39% 40.82B
18.66x2.4x11.39x4.63% 38.84B
Average 3.37x 4.45x 21.62x 2.97% 85.42B
Weighted average by Cap. -1.76x 5.34x 25.99x 2.88%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA