Company Valuation: EZCORP, Inc.

Data adjusted to current consolidation scope
Fiscal Period: September 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 424.3 436.8 454.3 613.6 1,159 1,994 - -
Change - 2.94% 4.01% 35.06% 88.95% 72.02% - -
Enterprise Value (EV) 1 424.3 436.8 454.3 761.2 1,207 2,168 2,233 2,301
Change - 2.94% 4.01% 67.53% 58.64% 79.52% 3.02% 3.05%
P/E 50.5x 11x 15.6x 10.2x 13.4x 15.9x 15.1x 13.4x
PBR - - - - 1.55x 2.24x 1.93x -
PEG - 0x -0.6x 0x 0.5x 0.4x 2.68x 1.1x
Capitalization / Revenue 0.58x 0.49x 0.43x 0.53x 0.91x 1.19x 1.09x 1.01x
EV / Revenue 0.58x 0.49x 0.43x 0.66x 0.95x 1.3x 1.22x 1.17x
EV / EBITDA 6.29x - 3.51x 5.05x 6.44x 7.85x 7.58x 6.95x
EV / EBIT 13.6x 5.83x 4.93x 6.76x 8.09x 9.37x 9.13x 8.34x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 0.15 0.7 0.53 1.1 1.42 2.038 2.153 2.423
Distribution rate - - - - - - - -
Net sales 1 729.6 886.2 1,049 1,162 1,274 1,674 1,827 1,969
EBITDA 1 67.5 - 129.3 150.8 187.6 276.2 294.4 331
EBIT 1 31.17 74.92 92.15 112.5 149.2 231.3 244.6 276.1
Net income 1 8.612 50.16 38.5 83.1 109.6 167.2 176.1 200.2
Net Debt 1 - - - 147.5 48.03 173.2 238.7 306.8
Reference price 2 7.57 7.71 8.25 11.21 19.04 32.46 32.46 32.46
Nbr of stocks (in thousands) 56,057 56,656 55,072 54,740 60,896 61,443 - -
Announcement Date 11/17/21 11/16/22 11/15/23 11/13/24 11/13/25 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
15.93x1.3x7.85x - 2B
25.18x16.75x - 0.69% 67.86B
39.8x4.62x15.64x-.--% 37.35B
25.4x5.15x25.5x0.07% 32.45B
17.4x12x23.3x1.15% 25.55B
8.02x1.89x3.55x1.7% 24.55B
28.96x3.91x11.77x-.--% 22.23B
23.44x18.87x44.54x0.15% 16.52B
22.25x22.45x - 0.23% 16.02B
Average 22.93x 9.66x 18.88x 0.5% 27.17B
Weighted average by Cap. 24.87x 10.59x 19.34x 0.52%

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. EZPW Stock
  4. Valuation EZCORP, Inc.
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!