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 2,313 -
Change - -12.45% 58.58% -23.18% 22.39% 17.54% -
Enterprise Value (EV) 1,507 1,320 2,093 1,608 1,967 2,313 2,313
Change - -12.45% 58.58% -23.18% 22.39% 17.54% 0%
P/E 14.3x 10.9x 18.1x 15.1x 15x 19.1x 17.3x
PBR - - - - - - -
PEG - 0.8x -5.41x -2.34x 0.6x -2.63x 1.6x
Capitalization / Revenue 0.83x 0.64x 0.94x 0.78x 0.81x 0.91x 0.86x
EV / Revenue 0x 0x 0x 0x 0x 0.91x 0.86x
EV / EBITDA 0x 0x 0x 0x 0x 10.9x 10.1x
EV / EBIT 0x 0x 0x 0x 0x 13.5x 12.4x
EV / FCF -0x - 0x 0x -0x 12.4x 17.1x
FCF Yield -2.9% - 11.5% 18.4% -6.13% 8.03% 5.84%
Dividend per Share 2 - - - - - - -
Rate of return - - - - - - -
EPS 2 3.93 4.48 4.33 4.05 5.03 4.665 5.155
Distribution rate - - - - - - -
Net sales 1 1,821 2,068 2,225 2,069 2,443 2,555 2,694
EBITDA 1 170 190.6 190.4 178.2 204.8 212.2 229.3
EBIT 1 147.3 166.2 158.3 141.4 166.1 170.8 187
Net income 1 105.6 119.4 115.8 108 132.6 120.8 132.2
Net Debt - - - - - - -
Reference price 2 56.06 49.04 78.54 61.03 75.25 89.29 89.29
Nbr of stocks (in thousands) 26,887 26,908 26,644 26,341 26,146 25,899 -
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 (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
22.12x3.44x12.18x3.21% 198B
-95.17x15.05x87.15x-.--% 94.18B
10.43x1.15x6.02x4.61% 86.2B
14.4x2.62x9.91x5.71% 83.44B
19.22x5.04x12.44x2.94% 57.34B
13.94x2.03x8.52x5.59% 45.13B
20.34x1.51x9.55x0.97% 35.87B
18.91x1.52x9.57x1.57% 35.22B
16.88x2.18x10.11x5.12% 34.82B
Average 4.56x 3.84x 18.39x 3.3% 74.45B
Weighted average by Cap. 1.83x 4.45x 21.03x 3.28%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA