|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 210.18 USD | +0.39% |
|
+1.26% | +184.71% |
Company Valuation: FirstCash Holdings, Inc
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 | 9,080 | - | - |
| Change | - | 33.08% | 21.46% | -5.17% | 51.72% | 29.08% | - | - |
| Enterprise Value (EV) | 4,491 | 5,579 | 4,889 | 4,636 | 7,034 | 9,080 | 9,080 | 9,080 |
| Change | - | 24.21% | -12.36% | -5.17% | 51.72% | 29.08% | 0% | 0% |
| P/E | 24.6x | 16.2x | 22.6x | 18.1x | 21.5x | 20.7x | 16.9x | 13.9x |
| PBR | 2.01x | 2.19x | - | 2.28x | - | - | - | - |
| PEG | - | 0.2x | -2.2x | 0.9x | 0.7x | 0.6x | 0.8x | 0.6x |
| Capitalization / Revenue | 1.78x | 1.48x | 1.55x | 1.37x | 1.92x | 2.08x | 1.9x | 1.67x |
| EV / Revenue | 0x | 0x | 0x | 0x | 0x | 2.08x | 1.9x | 1.67x |
| EV / EBITDA | 0x | 0x | 0x | 0x | 0x | 10.2x | 8.79x | 7.72x |
| EV / EBIT | 0x | 0x | 0x | 0x | 0x | 15.2x | 12.5x | 10.9x |
| EV / FCF | 0x | 0x | 0x | 0x | 0x | 25.2x | 12.9x | 10.3x |
| FCF Yield | 5.99% | 3.7% | 7.28% | 10.2% | 7.55% | 3.98% | 7.74% | 9.71% |
| 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 | 12.38 | 15.06 |
| 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 | 4,372 | 4,785 | 5,443 |
| EBITDA 1 | 289.6 | 437.3 | 511.7 | 558.4 | 698.4 | 893.3 | 1,033 | 1,176 |
| EBIT 1 | 197.2 | 283.9 | 389.6 | 347.1 | 443.9 | 595.6 | 723.8 | 836 |
| Net income 1 | 124.9 | 253.5 | 219.3 | 258.8 | 330.4 | 445.4 | 538.6 | 655 |
| Net Debt | 1,467 | 1,553 | - | - | - | - | - | - |
| Reference price 2 | 74.81 | 86.91 | 108.39 | 103.60 | 159.38 | 209.35 | 209.35 | 209.35 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
| 27.9x | 17.81x | - | 0.62% | 75.22B | ||
| 27.57x | 4.6x | 15.41x | -.--% | 38.71B | ||
| 27.35x | 5.29x | 26.23x | 0.07% | 35.16B | ||
| 17.94x | 12.22x | 23.73x | 1.11% | 26.41B | ||
| 8.27x | 1.94x | 3.65x | 1.64% | 25.33B | ||
| 30.03x | 4.34x | 13.08x | -.--% | 23.26B | ||
| 23.72x | 18.99x | 44.81x | 0.15% | 16.82B | ||
| 22.44x | 22.52x | - | 0.23% | 16.14B | ||
| Average | 23.15x | 10.96x | 21.15x | 0.48% | 32.13B | |
| Weighted average by Cap. | 24.40x | 11.12x | 19.89x | 0.49% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- FCFS Stock
- FCFS Stock
- Valuation FirstCash Holdings, Inc
Select your edition
All financial news and data tailored to specific country editions
















