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 8,473 - -
Change - -13.54% 37.76% 25.65% -8.96% 2.75% - -
Enterprise Value (EV) 6,645 5,233 7,209 9,058 8,246 8,473 8,473 8,473
Change - -21.25% 37.76% 25.65% -8.96% 2.75% 0% 0%
P/E 16.3x 14.6x 12.9x 19.8x 11.3x 10.9x 10.2x 9.27x
PBR 2.9x 3.03x 3.49x 4.01x 3.36x 3.19x 2.88x 2.57x
PEG - 3.8x 0.2x -1.4x 0.2x 1.1x 1.35x 0.97x
Capitalization / Revenue 2.23x 1.92x 2.56x 2.93x 2.51x 2.4x 2.28x 2.15x
EV / Revenue 0x 0x 0x 0x 0x 2.4x 2.28x 2.15x
EV / EBITDA - - - - - - - -
EV / EBIT 0x 0x 0x 0x 0x 8.2x 8.03x -
EV / FCF 0x - - 0x 0x 14.7x 14.1x -
FCF Yield 10.4% - - 9.2% 10.6% 6.79% 7.08% -
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% 1.74% 1.92% 2.07%
EPS 2 9.38 9.74 15.94 13.71 22.91 25.21 27.11 29.71
Distribution rate 20% 22.6% 16.3% 24.1% 18.2% 19% 19.5% 19.2%
Net sales 1 2,710 2,720 2,816 3,089 3,292 3,530 3,713 3,948
EBITDA - - - - - - - -
EBIT 1 636.6 594.2 784.6 913.8 998.8 1,033 1,055 -
Net income 1 373.4 373 576.6 470.5 751.2 783.4 805.4 847.9
Net Debt 592.1 - - - - - - -
Reference price 2 153.27 141.82 205.76 271.42 258.36 275.29 275.29 275.29
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.($)
10.92x - - 1.74% 8.47B
4.01x1.4x - 4.34% 137B
6.3x4.98x - 5.45% 133B
12.02x - - 3% 93.54B
13.13x1.01x1.02x4.43% 70.43B
14.72x - - 3.2% 70.41B
13.96x - - 3.67% 67.05B
12.73x - - 2.38% 62.49B
16.16x3.03x - 2.13% 57.42B
16.83x - - 3.03% 55.62B
Average 12.08x 2.61x 1.02x 3.34% 75.59B
Weighted average by Cap. 10.80x 2.77x 1.02x 3.76%

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.
  1. Stock Market
  2. Stocks
  3. PRI Stock
  4. Valuation Primerica, Inc.