Company Valuation: PRG Holdings

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 85.89 73 66.56 75.37 53.54 39.04
Change - -15% -8.82% 13.23% -28.96% -27.08%
Enterprise Value (EV) 1 157.7 133.6 77.24 42.27 25.11 -17.86
Change - -15.28% -42.18% -45.28% -40.58% -171.12%
P/E -6.33x -39.4x 3.42x -6.61x -0.67x -1x
PBR 0.56x 0.48x 0.39x 0.47x 0.56x 0.7x
PEG - 0.5x -0x 0x -0x 0x
Capitalization / Revenue 0.44x 0.38x 0.22x 0.21x 0.19x 0.15x
EV / Revenue 0.8x 0.7x 0.25x 0.12x 0.09x -0.07x
EV / EBITDA -3.71x 16.4x 1.43x 1.14x -2.13x 1.08x
EV / EBIT -3.41x 30.5x 1.49x 1.23x -1.63x 0.87x
EV / FCF -8.3x 12.4x -45.4x 2.62x 0.23x -0.31x
FCF Yield -12% 8.07% -2.2% 38.1% 438% -325%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.0316 -0.004314 0.0454 -0.0265 -0.1631 -0.0798
Distribution rate - - - - - -
Net sales 1 196.4 190.5 307.5 361.7 288.3 259.8
EBITDA 1 -42.52 8.128 54.18 37.06 -11.79 -16.48
EBIT 1 -46.24 4.379 51.93 34.49 -15.42 -20.61
Net income 1 -13.26 -1.853 19.48 -11.38 -66.16 -38.94
Net Debt 1 71.78 60.57 10.68 -33.1 -28.43 -56.9
Reference price 2 0.2000 0.1700 0.1550 0.1750 0.1100 0.0800
Nbr of stocks (in thousands) 429,439 429,439 429,439 430,666 486,748 488,044
Announcement Date 4/28/21 4/29/22 4/27/23 4/30/24 4/30/25 4/30/26
1MYR in Million2MYR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 11.41M
37.09x5x24.16x0.51% 4.07B
34x1.94x15.85x - 2.11B
11.8x1.63x6.92x3.37% 2.01B
24.02x1.45x12.55x0.7% 1.51B
6.76x0.75x7.28x3.21% 1.27B
24.44x - - 1.29% 1.21B
Average 23.02x 2.15x 13.35x 1.82% 1.74B
Weighted average by Cap. 26.33x 2.81x 15.84x 1.54%

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. 7168 Stock
  4. Valuation PRG Holdings
LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!