Company Valuation: DXP Enterprises, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 481.3 517 545.1 1,297 1,721 2,920 - -
Change - 7.4% 5.45% 137.87% 32.75% 69.64% - -
Enterprise Value (EV) 481.3 517 545.1 1,297 2,302 2,920 2,920 2,920
Change - 7.4% 5.45% 137.87% 77.54% 26.84% 0% 0%
P/E 30.9x 10.2x 8.66x 19.6x 20.4x 29.3x 23.6x 19.9x
PBR - - - - - - - -
PEG - 0x 0.2x 2.31x 0.7x 1.4x 1x 1.1x
Capitalization / Revenue 0.43x 0.35x 0.32x 0.72x 0.85x 1.29x 1.19x 1.11x
EV / Revenue 0x 0x 0x 0x 0x 1.29x 1.19x 1.11x
EV / EBITDA 0x 0x 0x 0x 0x 11x 9.93x 8.84x
EV / EBIT 0x 0x 0x 0x 0x 13.6x 11.8x 10.2x
EV / FCF 0x 0x 0x 0x 0x 27x 25x 20.3x
FCF Yield 6.81% 1.14% 17.2% 5.95% 3.14% 3.7% 4.01% 4.93%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 0.83 2.69 3.89 4.22 5.37 6.49 8.055 9.555
Distribution rate - - - - - - - -
Net sales 1 1,114 1,481 1,679 1,802 2,016 2,269 2,452 2,628
EBITDA 1 70.23 126.8 174.3 191.3 225.3 266.5 294 330.5
EBIT 1 39.86 97.75 138.7 145.4 176.9 214 248 285
Net income 1 16.41 48.06 68.72 70.4 88.59 106 132 157
Net Debt - - - - 580.8 - - -
Reference price 2 25.67 27.55 33.70 82.62 109.79 189.85 189.85 189.85
Nbr of stocks (in thousands) 18,751 18,765 16,176 15,695 15,679 15,517 - -
Announcement Date 25/03/22 14/04/23 07/03/24 06/03/25 25/02/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
29x - - - 292.02Cr
27.55x3.15x18.21x0.76% 6.02TCr
39.33x6.12x27.01x1.97% 5.7TCr
34.33x5.69x20.31x0.87% 1.34TCr
26.64x2.2x17.36x0.65% 1.18TCr
16.18x1.25x10.19x-.--% 793.13Cr
27.09x1.79x15.17x2.88% 679.26Cr
19.62x1.27x11.03x3.19% 463.3Cr
-106.16x0.6x13.63x - 281.48Cr
33.53x3.41x19.55x1.05% 274.64Cr
Average 14.71x 2.83x 16.94x 1.42% 1.7TCr
Weighted average by Cap. 29.11x 4.06x 20.56x 1.3%

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. DXPE Stock
  4. Valuation DXP Enterprises, Inc.
-40%: Exceptional extension
d
:
:
SEIZE THE OFFER!