|
End-of-day quote
Nairobi S.E.
2026-09-11
|
5-day change | 1st Jan Change | ||
| 35.20 KES | -2.76% |
|
-6.51% | +24.16% |
| 07-09 | African markets - factors to watch on July 9 | RE |
| 06-29 | Vodafone Kenya Limited completed the acquisition of an additional 15% stake in Safaricom PLC from the Government of Kenya. | CI |
Company Valuation: Safaricom PLC
Data adjusted to current consolidation scope
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 1,368,234 | 725,184 | 711,161 | 733,197 | 1,101,799 | 1,410,303 | - | - |
| Change | - | -47% | -1.93% | 3.1% | 50.27% | 28% | - | - |
| Enterprise Value (EV) 1 | 1,402,766 | 788,628 | 796,440 | 810,632 | 1,184,099 | 1,533,455 | 1,524,287 | 1,513,902 |
| Change | - | -43.78% | 0.99% | 1.78% | 46.07% | 29.5% | -0.6% | -0.68% |
| P/E | 19.6x | 11.7x | 11.3x | 10.5x | 11.5x | 12.3x | 10.5x | 9.32x |
| PBR | 9.81x | 3.87x | 3.14x | 4.13x | - | 6.39x | 5.77x | 5.23x |
| PEG | - | -1.1x | 8.76x | 1x | 0.3x | 0.6x | 0.6x | 0.7x |
| Capitalization / Revenue | 4.59x | 2.33x | 2.04x | 1.89x | 2.58x | 2.96x | 2.67x | 2.44x |
| EV / Revenue | 4.71x | 2.54x | 2.28x | 2.09x | 2.77x | 3.22x | 2.89x | 2.62x |
| EV / EBITDA | 9.41x | 5.64x | 4.88x | 4.71x | 5.38x | 5.99x | 5.34x | 4.8x |
| EV / EBIT | 12.9x | 9.28x | 9.91x | 7.79x | 8.09x | 8.38x | 7.16x | 6.3x |
| EV / FCF | 22x | 15.8x | 19.3x | 10.5x | 13.2x | 12.3x | 10.8x | 9.16x |
| FCF Yield | 4.54% | 6.32% | 5.18% | 9.49% | 7.58% | 8.14% | 9.3% | 10.9% |
| Dividend per Share 2 | 1.39 | 1.2 | 1.2 | 1.2 | 2 | 2.397 | 2.78 | 3.124 |
| Rate of return | 4.07% | 6.63% | 6.76% | 6.56% | 7.27% | 6.81% | 7.9% | 8.88% |
| EPS 2 | 1.74 | 1.55 | 1.57 | 1.74 | 2.39 | 2.871 | 3.351 | 3.776 |
| Distribution rate | 79.9% | 77.4% | 76.4% | 69% | 83.7% | 83.5% | 83% | 82.7% |
| Net sales 1 | 298,078 | 310,905 | 349,447 | 388,689 | 427,559 | 476,352 | 527,667 | 578,886 |
| EBITDA 1 | 149,062 | 139,862 | 163,293 | 172,151 | 220,262 | 255,815 | 285,457 | 315,148 |
| EBIT 1 | 109,129 | 84,997 | 80,345 | 104,050 | 146,322 | 182,896 | 212,933 | 240,332 |
| Net income 1 | 69,648 | 62,269 | 62,992 | 69,799 | 95,609 | 109,758 | 134,020 | 154,982 |
| Net Debt 1 | 34,531 | 63,444 | 85,279 | 77,435 | 82,300 | 123,152 | 113,984 | 103,599 |
| Reference price 2 | 34.15 | 18.10 | 17.75 | 18.30 | 27.50 | 35.20 | 35.20 | 35.20 |
| Nbr of stocks (in thousands) | 40,065,428 | 40,065,428 | 40,065,428 | 40,065,428 | 40,065,428 | 40,065,428 | - | - |
| Announcement Date | 5/12/22 | 5/11/23 | 5/9/24 | 5/9/25 | 5/7/26 | - | - | - |
1KES in Million2KES
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 12.26x | 3.22x | 5.99x | 6.81% | 10.9B | |
| 28.59x | 5.18x | 9.08x | 1.79% | 120B | |
| 20.25x | 2.21x | 8.47x | 3.62% | 77.02B | |
| 13.84x | 1.83x | 3.88x | 2.85% | 23.01B | |
| -226.81x | 8.65x | 10.75x | 3.17% | 19.76B | |
| 31.87x | 3.02x | 6.82x | 3.99% | 19.57B | |
| -8.82x | 7.09x | 15.89x | -.--% | 16.98B | |
| 13.53x | 2.66x | 6.91x | 4.82% | 13.3B | |
| 11.36x | 4.8x | 10.4x | 6.58% | 12.22B | |
| 25.42x | 3.48x | 10.36x | 4.03% | 12.03B | |
| Average | -7.85x | 4.21x | 8.86x | 3.77% | 32.44B | |
| Weighted average by Cap. | 6.31x | 4.17x | 8.79x | 2.98% |
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
- Stock Market
- Stocks
- SCOM Stock
- Valuation Safaricom PLC
Select your edition
All financial news and data tailored to specific country editions
