Company Valuation: SP Plus Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2018 2019 2020 2021 2022 2023
Market Cap 1 659.7 920.1 665.6 655.3 700.2 1,007
Change - 39.48% -27.66% -1.55% 6.84% 43.82%
Enterprise Value (EV) 1 1,024 1,708 1,339 1,230 1,251 1,554
Change - 66.78% -21.61% -8.16% 1.68% 24.27%
P/E 12.6x 19.3x -3.51x 19.1x 16.1x 32.6x
PBR 1.8x 2.6x 3.64x 2.95x 3.04x 4.05x
PEG - -3.02x 0x -0x 0.4x -1.2x
Capitalization / Revenue 0.85x 0.98x 1.21x 1.09x 0.88x 1.14x
EV / Revenue 1.32x 1.83x 2.44x 2.04x 1.57x 1.76x
EV / EBITDA 10.2x 14.2x 26.1x 12.5x 11x 12.1x
EV / EBIT 12.3x 18.8x 60.9x 16.8x 14.9x 16.9x
EV / FCF 17.1x 33.7x 31.9x 23.8x 17.1x 31.5x
FCF Yield 5.85% 2.97% 3.14% 4.2% 5.85% 3.18%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 2.35 2.2 -8.21 1.48 2.15 1.57
Distribution rate - - - - - -
Net sales 1 775.4 934.9 549 601.5 794.4 883.2
EBITDA 1 100.9 120.3 51.3 98.4 113.9 128
EBIT 1 83.2 91 22 73.3 84.2 91.9
Net income 1 53.2 48.8 -172.8 31.7 45.2 31.1
Net Debt 1 364.7 788.4 673.7 574.7 550.5 547.2
Reference price 2 29.54 42.43 28.83 28.22 34.72 51.25
Nbr of stocks (in thousands) 22,332 21,685 23,088 23,223 20,167 19,650
Announcement Date 27/02/19 20/02/20 22/02/21 28/02/22 24/02/23 28/02/24
1USD in Million2USD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 1.07B
24.33x11.84x20.15x4.15% 4.67B
9.94x1.05x5.5x3.31% 2.12B
20.71x5.85x9.21x4.14% 1.5B
14.44x2.14x7.98x3.3% 533M
27.7x2.54x10.08x - 237M
Average 19.43x 4.68x 10.58x 3.72% 1.69B
Weighted average by Cap. 19.87x 7.51x 13.93x 3.9%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


  1. Stock Market
  2. Stocks
  3. SP Stock
  4. Valuation SP Plus Corporation