Company Valuation: Insight Enterprises, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Capitalization 1 3,719 3,493 5,772 4,831 2,524 2,573 - -
Change - -6.09% 65.28% -16.31% -47.76% 1.93% - -
Enterprise Value (EV) 1 3,719 3,967 6,444 5,436 3,527 3,391 3,240 3,059
Change - 6.67% 62.45% -15.65% -35.11% -3.88% -4.45% -5.59%
P/E ratio 17.9x 13.1x 23.5x 23.2x 16.8x 9.58x 8.69x 9.23x
PBR 2.6x 2.24x 3.8x 3.28x - 1.32x 1.12x -
PEG - 0.5x -16.36x -1.8x -0.7x 0.1x 0.8x -1.58x
Capitalization / Revenue 0.39x 0.33x 0.63x 0.56x 0.31x 0.31x 0.3x 0.3x
EV / Revenue 0.39x 0.38x 0.7x 0.62x 0.43x 0.4x 0.38x 0.35x
EV / EBITDA 8.9x 8.05x 12.3x 10x 6.5x 6.1x 5.55x -
EV / EBIT 10.3x 8.5x 13.1x 10.8x 7x 6.45x 5.91x 5.42x
EV / FCF 33.3x 146x 11.1x 9.49x 12.6x 13.8x 9.34x -
FCF Yield 3% 0.68% 9% 10.5% 7.92% 7.26% 10.7% -
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 5.95 7.66 7.55 6.55 4.86 8.665 9.552 8.994
Distribution rate - - - - - - - -
Net sales 1 9,436 10,431 9,176 8,702 8,247 8,393 8,574 8,692
EBITDA 1 417.9 492.6 525 543.5 542.6 555.9 584.1 -
EBIT 1 362.5 466.6 492.1 502.4 504 525.4 547.9 564
Net income 1 219.3 280.6 281.3 249.7 157.3 261 286.6 263.4
Net Debt 1 - 474.3 671.8 604.9 1,003 817.8 667 485.9
Reference price 2 106.60 100.27 177.19 152.10 81.47 83.00 83.00 83.00
Nbr of stocks (in thousands) 34,886 34,831 32,577 31,762 30,980 30,997 - -
Announcement Date 10/02/22 09/02/23 15/02/24 06/02/25 05/02/26 - - -
1USD in Million2USD
Estimates

P/E ratio, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
9.06x0.41x6.12x - 2.57B
28.77x4.24x15.15x2.6% 241B
16.34x1.75x9.34x2.96% 135B
19.43x3.57x13.11x4.46% 108B
19.41x3.33x11.42x3.03% 85.8B
-45.25x12.47x91.24x-.--% 60.6B
19.91x2.98x12.64x3.57% 62.09B
19.62x4.89x12.21x3% 54.49B
23.47x2.91x13.91x3.87% 44.25B
14.92x1.67x11.33x0.81% 42.08B
Average 12.57x 3.82x 19.65x 2.7% 83.71B
Weighted average by Cap. 16.94x 3.99x 18.41x 2.83%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Equities
  3. NSIT Stock
  4. Valuation Insight Enterprises, Inc.