Company Valuation: Insight Enterprises, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 3,719 3,493 5,772 4,831 2,524 4,326 - -
Change - -6.09% 65.28% -16.31% -47.76% 71.38% - -
Enterprise Value (EV) 1 3,719 3,967 6,444 5,436 3,527 5,244 4,994 4,729
Change - 6.67% 62.45% -15.65% -35.11% 48.67% -4.77% -5.3%
P/E 17.9x 13.1x 23.5x 23.2x 16.8x 18.3x 13.8x -
PBR 2.6x 2.24x 3.8x 3.28x 1.56x 2.68x 2.12x 1.75x
PEG - 0.5x -16.36x -1.8x -0.7x 0.3x 0.4x -
Capitalization / Revenue 0.39x 0.33x 0.63x 0.56x 0.31x 0.49x 0.47x 0.44x
EV / Revenue 0.39x 0.38x 0.7x 0.62x 0.43x 0.59x 0.54x 0.49x
EV / EBITDA 8.9x 8.05x 12.3x 10x 6.5x 8.27x 7.63x 6.31x
EV / EBIT 10.3x 8.5x 13.1x 10.8x 7x 8.72x 8.07x 6.52x
EV / FCF 33.3x 146x 11.1x 9.49x 12.6x 15.2x 14.3x 13x
FCF Yield 3% 0.68% 9% 10.5% 7.92% 6.6% 7.01% 7.72%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 5.95 7.66 7.55 6.55 4.86 8.05 10.66 -
Distribution rate - - - - - - - -
Net sales 1 9,436 10,431 9,176 8,702 8,247 8,833 9,170 9,742
EBITDA 1 417.9 492.6 525 543.5 542.6 634 654.1 749.8
EBIT 1 362.5 466.6 492.1 502.4 504 601.5 618.7 725.5
Net income 219.3 280.6 281.3 249.7 157.3 - 292.5 -
Net Debt 1 - 474.3 671.8 604.9 1,003 918.5 668.4 403.8
Reference price 2 106.60 100.27 177.19 152.10 81.47 147.38 147.38 147.38
Nbr of stocks (in thousands) 34,886 34,831 32,577 31,762 30,980 29,349 - -
Announcement Date 2/10/22 2/9/23 2/15/24 2/6/25 2/5/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
18.31x0.59x8.27x - 4.33B
23.14x3.77x13.17x2.87% 222B
-116.79x18.57x106.98x-.--% 115B
13.73x1.52x7.97x3.49% 113B
14.91x2.72x10.28x5.51% 87.05B
20.45x5.36x13.17x2.79% 62.19B
14.69x2.13x9.06x5.31% 47.45B
20.59x1.68x10.33x1.42% 39.79B
20.4x1.55x9.86x0.92% 38.85B
17.74x2.3x10.68x4.87% 36.84B
Average 4.72x 4.02x 19.98x 3.02% 76.72B
Weighted average by Cap. -1.52x 5.26x 25.46x 2.9%

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. NSIT Stock
  4. Valuation Insight Enterprises, Inc.