Company Valuation: FirstCash Holdings, Inc

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 3,025 4,026 4,889 4,636 7,034 9,858 - -
Change - 33.08% 21.46% -5.17% 51.72% 40.15% - -
Enterprise Value (EV) 4,491 5,579 4,889 4,636 7,034 9,858 9,858 9,858
Change - 24.21% -12.36% -5.17% 51.72% 40.15% 0% 0%
P/E Ratio 24.6x 16.2x 22.6x 18.1x 21.5x 22.4x 19.3x 15.4x
PBR 2.01x 2.19x - 2.28x - - - -
PEG - 0.2x -2.2x 0.9x 0.7x 0.6x 1.2x 0.6x
Capitalization / Revenue 1.78x 1.48x 1.55x 1.37x 1.92x 2.3x 2.12x 1.91x
EV / Revenue 0x 0x 0x 0x 0x 2.3x 2.12x 1.91x
EV / EBITDA 0x 0x 0x 0x 0x 11.3x 10.2x 8.72x
EV / EBIT 0x 0x 0x 0x 0x 15.7x 13.9x 12.1x
EV / FCF 0x 0x 0x 0x 0x 23.6x 14.6x 11.9x
FCF Yield 5.99% 3.7% 7.28% 10.2% 7.55% 4.24% 6.86% 8.4%
Dividend per Share 2 1.17 1.26 1.36 1.46 1.6 1.68 1.68 -
Rate of return 1.56% 1.45% 1.25% 1.41% 1% 0.75% 0.75% -
EPS 2 3.04 5.36 4.8 5.73 7.42 10.05 11.68 14.6
Distribution rate 38.5% 23.5% 28.3% 25.5% 21.6% 16.7% 14.4% -
Net sales 1 1,699 2,729 3,152 3,389 3,661 4,286 4,659 5,163
EBITDA 1 289.6 437.3 511.7 558.4 698.4 875.2 968.7 1,131
EBIT 1 197.2 283.9 389.6 347.1 443.9 627.9 709.6 817.8
Net income 1 124.9 253.5 219.3 258.8 330.4 441.9 508.6 635.6
Net Debt 1,467 1,553 - - - - - -
Reference price 2 74.81 86.91 108.39 103.60 159.38 224.89 224.89 224.89
Nbr of stocks (in thousands) 40,433 46,318 45,108 44,752 44,134 43,837 - -
Announcement Date 2/8/22 2/2/23 2/1/24 1/30/25 2/5/26 - - -
1USD in Million2USD
Estimates

P/E Ratio, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
29.74x17.05x - 0.56% 59.93B
23.75x4.11x13.4x-.--% 36.98B
25.11x2.79x15.61x0.07% 28.33B
7.89x1.79x - 1.73% 24.68B
19.71x15.15x30.02x1.07% 23.64B
27.8x4.15x12.15x-.--% 21.27B
27.13x - - - 14.46B
25.98x19.56x48.83x0.14% 14.06B
Average 23.39x 9.23x 24.00x 0.51% 27.92B
Weighted average by Cap. 24.09x 9.66x 20.86x 0.5%

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. FCFS Stock
  4. FCFS Stock
  5. Valuation FirstCash Holdings, Inc
- 40% : Our Best Subscriber-Only Tools to Spot Tomorrow’s Top Investments!
d
:
:
SEIZE THE OFFER!