Company Valuation: Fidelity Bank Plc

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Market Cap 1 73,855 125,987 347,332 560,000 954,032 1,516,176 -
Change - 70.59% 175.69% 61.23% 70.36% 58.92% -
Enterprise Value (EV) 73,855 125,987 347,332 560,000 954,032 1,516,176 1,516,176
Change - 70.59% 175.69% 61.23% 70.36% 58.92% 0%
P/E 1.93x 2.7x 2.76x - - - -
PBR 0.25x 0.4x 0.8x - - - -
PEG - 0.1x 0x - - - -
Capitalization / Revenue 574,239x 700,303x 908,458x 724,323x - - -
EV / Revenue - - - - - - -
EV / EBITDA - - - - - - -
EV / EBIT - - - - - - -
EV / FCF - - - - - - -
FCF Yield - - - - - - -
Dividend per Share 2 0.35 0.4 0.85 - - 2.2 2.7
Rate of return 13.7% 9.2% 7.83% - - 9.17% 11.3%
EPS 2 1.32 1.613 3.932 - - - -
Distribution rate 26.5% 24.8% 21.6% - - - -
Net sales 128,613 179,904 382,332 773,136 - - -
EBITDA - - - - - - -
EBIT 46,149 59,120 - - - - -
Net income 38,123 46,724 125,821 - - - -
Net Debt - - - - - - -
Reference price 2 2.55 4.35 10.85 17.50 19.00 24.00 24.00
Nbr of stocks (in thousands) 28,962,586 28,962,586 32,012,211 32,000,000 50,212,211 63,174,000 -
Announcement Date 2/23/22 1/30/23 2/2/24 3/29/25 5/11/26 - -
1NGN in Million2NGN
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - 9.17% 1.13B
13.54x - - 1.89% 895B
6.48x - - 4.8% 442B
7.04x - - 4.52% 386B
6.51x - - 4.77% 353B
11.39x - - 2.39% 345B
6.91x - - 4.62% 320B
10.62x - - 4.94% 293B
17.49x - - 2.41% 282B
11.36x - - 2.27% 250B
Average 10.15x 4.18% 356.61B
Weighted average by Cap. 10.38x 3.43%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Fidelity Bank Plc

Historical PBR trend

Valuation ratios - PBR - Fidelity Bank Plc

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Fidelity Bank Plc

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Fidelity Bank Plc


Year-on-year evolution of the Yield

Valuation ratios - Yield - Fidelity Bank Plc
  1. Stock Market
  2. Stocks
  3. FIDELITYBK Stock
  4. Valuation Fidelity Bank Plc