Company Valuation: ePlus inc.

Data adjusted to current consolidation scope
Fiscal Period: March 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 1,507 1,320 2,093 1,608 1,967 2,289 -
Change - -12.45% 58.58% -23.18% 22.39% 16.33% -
Enterprise Value (EV) 1,507 1,320 2,093 1,608 1,967 2,289 2,289
Change - -12.45% 58.58% -23.18% 22.39% 16.33% 0%
P/E 14.3x 10.9x 18.1x 15.1x 15x 18.2x 16.8x
PBR - - - - - - -
PEG - 0.8x -5.41x -2.34x 0.6x -5.39x 2.02x
Capitalization / Revenue 0.83x 0.64x 0.94x 0.78x 0.81x 0.9x 0.85x
EV / Revenue 0x 0x 0x 0x 0x 0.9x 0.85x
EV / EBITDA 0x 0x 0x 0x 0x 10.9x 10.1x
EV / EBIT 0x 0x 0x 0x 0x 13.4x 12.4x
EV / FCF -0x - 0x 0x -0x 13.3x 17.2x
FCF Yield -2.9% - 11.5% 18.4% -6.13% 7.53% 5.81%
Dividend per Share 2 - - - - - - -
Rate of return - - - - - - -
EPS 2 3.93 4.48 4.33 4.05 5.03 4.86 5.265
Distribution rate - - - - - - -
Net sales 1 1,821 2,068 2,225 2,069 2,443 2,557 2,682
EBITDA 1 170 190.6 190.4 178.2 204.8 210.2 227.2
EBIT 1 147.3 166.2 158.3 141.4 166.1 170.2 185.2
Net income 1 105.6 119.4 115.8 108 132.6 126.1 135
Net Debt - - - - - - -
Reference price 2 56.06 49.04 78.54 61.03 75.25 88.53 88.53
Nbr of stocks (in thousands) 26,887 26,908 26,644 26,341 26,146 25,852 -
Announcement Date 5/25/22 5/24/23 5/22/24 5/22/25 5/28/26 - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
23.25x3.75x13.1x2.88% 221B
-115.3x18.35x105.96x-.--% 114B
13.11x1.45x7.6x3.67% 108B
15.29x2.8x10.56x5.37% 89.33B
19.78x5.21x12.81x2.88% 59.78B
15.31x2.24x9.49x5.1% 49.52B
22.87x1.67x10.61x0.83% 43.08B
21.64x1.77x10.98x1.35% 41.87B
18.53x2.38x11.3x4.67% 38.48B
Average 3.83x 4.40x 21.38x 2.97% 85.01B
Weighted average by Cap. -0.89x 5.21x 25.26x 2.89%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA