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 2,691 - -
Change - -6.09% 65.28% -16.31% -47.76% 6.62% - -
Enterprise Value (EV) 1 3,719 3,967 6,444 5,436 3,527 3,509 3,358 3,177
Change - 6.67% 62.45% -15.65% -35.11% -0.52% -4.3% -5.39%
P/E ratio 17.9x 13.1x 23.5x 23.2x 16.8x 11.1x 9.94x 9.65x
PBR 2.6x 2.24x 3.8x 3.28x - 1.38x 1.17x -
PEG - 0.5x -16.36x -1.8x -0.7x 0.2x 0.8x 3.28x
Capitalization / Revenue 0.39x 0.33x 0.63x 0.56x 0.31x 0.32x 0.31x 0.31x
EV / Revenue 0.39x 0.38x 0.7x 0.62x 0.43x 0.42x 0.39x 0.37x
EV / EBITDA 8.9x 8.05x 12.3x 10x 6.5x 6.31x 5.75x -
EV / EBIT 10.3x 8.5x 13.1x 10.8x 7x 6.68x 6.13x -
EV / FCF 33.3x 146x 11.1x 9.49x 12.6x 14.3x 9.68x -
FCF Yield 3% 0.68% 9% 10.5% 7.92% 7.01% 10.3% -
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 5.95 7.66 7.55 6.55 4.86 7.802 8.737 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 -
Net income 1 219.3 280.6 281.3 249.7 157.3 217.4 247.7 263.4
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 86.82 86.82 86.82
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 (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
11.13x0.42x6.31x - 2.69B
23.83x3.97x14.16x2.63% 241B
15.88x1.7x9.03x3.01% 132B
18.38x3.38x12.43x4.68% 102B
20.29x3.51x12.03x2.9% 89.67B
20.68x5.43x13.36x2.76% 62.7B
-45.35x12.49x91.58x-.--% 60.72B
18.73x2.78x11.83x3.8% 57.54B
21.34x2.66x12.69x4.17% 39.89B
14x1.59x11x1.05% 38.52B
Average 11.89x 3.79x 19.44x 2.78% 82.57B
Weighted average by Cap. 15.20x 3.95x 18.12x 2.87%

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.