Company Valuation: Primerica, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 6,053 5,233 7,209 9,058 8,246 8,653 - -
Change - -13.54% 37.76% 25.65% -8.96% 4.94% - -
Enterprise Value (EV) 6,645 5,233 7,209 9,058 8,246 8,653 8,653 8,653
Change - -21.25% 37.76% 25.65% -8.96% 4.94% 0% 0%
P/E 16.3x 14.6x 12.9x 19.8x 11.3x 11.1x 10.3x 9.4x
PBR 2.9x 3.03x 3.49x 4.01x 3.36x 3.26x 2.93x 2.6x
PEG - 3.8x 0.2x -1.4x 0.2x 1.1x 1.34x 0.9x
Capitalization / Revenue 2.23x 1.92x 2.56x 2.93x 2.51x 2.45x 2.33x 2.19x
EV / Revenue 0x 0x 0x 0x 0x 2.45x 2.33x 2.19x
EV / EBITDA - - - - - - - -
EV / EBIT 0x 0x 0x 0x 0x 8.38x 8.2x -
EV / FCF - - - - - - 14,422,266x -
FCF Yield - - - - - - 0% -
Dividend per Share 2 1.88 2.2 2.6 3.3 4.16 4.8 5.293 5.705
Rate of return 1.23% 1.55% 1.26% 1.22% 1.61% 1.71% 1.88% 2.03%
EPS 2 9.38 9.74 15.94 13.71 22.91 25.22 27.17 29.92
Distribution rate 20% 22.6% 16.3% 24.1% 18.2% 19% 19.5% 19.1%
Net sales 1 2,710 2,720 2,816 3,089 3,292 3,531 3,713 3,948
EBITDA - - - - - - - -
EBIT 1 636.6 594.2 784.6 913.8 998.8 1,033 1,055 -
Net income 1 373.4 373 576.6 470.5 751.2 783.6 805.9 849
Net Debt 592.1 - - - - - - -
Reference price 2 153.27 141.82 205.76 271.42 258.36 281.16 281.16 281.16
Nbr of stocks (in thousands) 39,490 36,898 35,034 33,371 31,916 30,777 - -
Announcement Date 2/14/22 2/23/23 2/13/24 2/11/25 2/11/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
3.92x1.34x - 4.63% 131B
6.4x4.95x - 5.54% 130B
12.26x - - 2.94% 95.13B
15.28x - - 3.12% 72.65B
13.39x1.02x1.03x4.34% 71.89B
14.55x - - 3.71% 68.99B
12.77x - - 2.34% 63.72B
16.6x3.13x - 2.07% 59.18B
17.46x - - 2.93% 57.83B
Average 12.51x 2.61x 1.03x 3.51% 83.36B
Weighted average by Cap. 11.19x 2.75x 1.03x 3.79%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Primerica, Inc.

Historical PBR trend

Valuation ratios - PBR - Primerica, Inc.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Primerica, Inc.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Primerica, Inc.


Year-on-year evolution of the Yield

Valuation ratios - Yield - Primerica, Inc.