Company Valuation: Presco Plc

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Market Cap 1 87,800 137,500 193,000 475,000 1,450,000 2,683,333 -
Change - 56.61% 40.36% 146.11% 205.26% 85.06% -
Enterprise Value (EV) 87,800 137,500 193,000 475,000 1,339,186 2,683,333 2,683,333
Change - 56.61% 40.36% 146.11% 181.93% 100.37% 0%
P/E 4.65x 6.4x 6.34x 4.56x - 12.8x 8.58x
PBR 1.87x - - - 3.49x - -
PEG - 0.5x 0.2x 0x - - 0.2x
Capitalization / Revenue 1.86x 1.66x 1.87x 2.4x 4.38x 5.47x 3.77x
EV / Revenue 0x 0x 0x 0x 0x 5.47x 3.77x
EV / EBITDA 0x 0x - 0x 0x 8.03x 5.49x
EV / EBIT 0x - - 0x 0x 8.71x 5.81x
EV / FCF - - - - - - -
FCF Yield - - - - - - -
Dividend per Share 2 7.6 - 26.3 42 61.71 - -
Rate of return 8.66% - 13.6% 8.84% 4.26% - -
EPS 2 18.87 21.47 30.42 104.3 - 179.2 268.1
Distribution rate 40.3% - 86.5% 40.3% - - -
Net sales 1 47,229 83,065 103,142 198,156 331,189 490,640 711,107
EBITDA 1 24,445 33,343 - 143,618 225,603 334,334 488,486
EBIT 1 21,986 - - 138,111 214,385 308,135 462,057
Net income 1 18,868 - - 97,974 - 209,100 312,816
Net Debt - - - - -110,814 - -
Reference price 2 87.80 137.50 193.00 475.00 1,450.00 2,300.00 2,300.00
Nbr of stocks (in thousands) 1,000,000 1,000,000 1,000,000 1,000,000 1,000,000 1,166,667 -
Announcement Date 30/01/22 31/01/23 31/01/24 03/02/25 31/01/26 - -
1NGN in Million2NGN
Estimates

P/E, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 1.95B
20.63x2.97x14.58x3.78% 265B
20.55x2.4x14.18x3.53% 75.52B
19.09x1.94x10.95x3.22% 53B
17.91x0.54x10.3x2.56% 38.75B
21.72x3.22x13.1x3.33% 35.23B
40.49x3.39x20.08x0.88% 33.87B
11.92x1.92x9.44x6.46% 29.47B
71.13x10.62x45.09x1.07% 29.45B
Average 27.93x 3.37x 17.22x 3.1% 62.48B
Weighted average by Cap. 23.75x 3.01x 15.46x 3.4%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA