Company Valuation: Bread Financial Holdings, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 3,314 1,877 1,625 3,036 3,380 4,014 - -
Change - -43.35% -13.45% 86.81% 11.36% 18.74% - -
Enterprise Value (EV) 3,314 5,993 16,947 17,996 18,000 4,014 4,014 4,014
Change - 80.84% 182.76% 6.19% 0.03% -77.7% 0% 0%
P/E 4.16x 8.44x 2.3x 11.1x 6.8x 8.46x 7.59x 6.55x
PBR 1.59x 0.83x 0.56x 0.98x 1.19x 1.17x 1.04x 0.92x
PEG - -0.1x 0x -0.2x 0.1x 0.8x 0.7x 0.4x
Capitalization / Revenue 0.91x 0.49x 0.38x 0.79x 0.88x 1x 0.97x 0.93x
EV / Revenue 0x 0x 0x 0x 0x 1x 0.97x 0.93x
EV / EBITDA 0x - 0x 0x 0x 5.14x 5.24x 4.94x
EV / EBIT 0x 0x 0x 0x 0x 1.99x 1.92x 1.89x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 0.84 0.84 0.84 0.84 0.86 0.925 0.9582 1.037
Rate of return 1.26% 2.23% 2.55% 1.38% 1.16% 0.91% 0.94% 1.02%
EPS 2 16.02 4.46 14.34 5.49 10.89 12.07 13.44 15.58
Distribution rate 5.24% 18.8% 5.86% 15.3% 7.9% 7.66% 7.13% 6.65%
Net sales 1 3,655 3,826 4,289 3,838 3,845 3,996 4,151 4,323
EBITDA 1 1,519 - 1,084 1,964 695 780.6 765.5 813.3
EBIT 1 1,427 1,894 2,197 1,874 1,928 2,015 2,091 2,122
Net income 1 801 223 718 277 518 490.6 495.1 528.8
Net Debt - 4,116 15,322 14,960 14,620 - - -
Reference price 2 66.57 37.66 32.94 61.06 74.03 102.05 102.05 102.05
Nbr of stocks (in thousands) 49,785 49,853 49,331 49,715 45,662 38,419 - -
Announcement Date 1/27/22 1/26/23 1/25/24 1/30/25 1/28/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
8.66x - - 0.89% 4.01B
25.5x16.88x - 0.68% 69.07B
40.47x4.68x15.83x-.--% 37.97B
26.45x5.22x25.88x0.07% 33.96B
18.34x12.38x24.05x1.09% 27.05B
8.2x1.92x3.62x1.66% 25.08B
29.88x4.09x12.3x-.--% 23.09B
22.54x22.55x - 0.23% 16.3B
23.71x18.95x44.74x0.15% 16.78B
Average 22.64x 10.84x 21.07x 0.53% 28.15B
Weighted average by Cap. 25.22x 10.77x 19.86x 0.51%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA



Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. BFH Stock
  4. Valuation Bread Financial Holdings, Inc.