Company Valuation: Presco Plc

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 87,800 1,37,500 1,93,000 4,75,000 14,50,000 23,86,183 - -
Change - 56.61% 40.36% 146.11% 205.26% 64.56% - -
Enterprise Value (EV) 1 87,800 1,37,500 1,93,000 4,75,000 13,39,186 23,85,327 23,20,095 22,30,745
Change - 56.61% 40.36% 146.11% 181.93% 78.12% -2.73% -3.85%
P/E 4.65x 6.4x 6.34x 4.56x - 18.9x 16.2x -
PBR 1.87x - - - 3.49x 4.63x 3.92x 3.25x
PEG - 0.5x 0.2x 0x - - 1x -
Capitalization / Revenue 1.86x 1.66x 1.87x 2.4x 4.38x 6.95x 5.88x 4.43x
EV / Revenue 1.86x 1.66x 1.87x 2.4x 4.04x 6.95x 5.71x 4.14x
EV / EBITDA 3.59x 4.12x - 3.31x 5.94x 11x 9.61x 8.12x
EV / EBIT 3.99x - - 3.44x 6.25x 12.3x 10.6x 8.85x
EV / FCF - - - - 12.7x 22.8x 20.2x 14.5x
FCF Yield - - - - 7.87% 4.38% 4.96% 6.89%
Dividend per Share 2 7.6 - 26.3 42 61.71 37.6 45.18 59.92
Rate of return 8.66% - 13.6% 8.84% 4.26% 1.84% 2.21% 2.93%
EPS 2 18.87 21.47 30.42 104.3 - 108.5 126.1 -
Distribution rate 40.3% - 86.5% 40.3% - 34.7% 35.8% -
Net sales 1 47,229 83,065 1,03,142 1,98,156 3,31,189 3,43,131 4,06,097 5,38,858
EBITDA 1 24,445 33,343 - 1,43,618 2,25,603 2,17,175 2,41,404 2,74,569
EBIT 1 21,986 - - 1,38,111 2,14,385 1,93,405 2,18,103 2,51,923
Net income 1 18,868 - - 97,974 - 1,26,592 1,47,147 -
Net Debt 1 - - - - -1,10,814 -856 -66,088 -1,55,438
Reference price 2 87.80 137.50 193.00 475.00 1,450.00 2,045.30 2,045.30 2,045.30
Nbr of stocks (in thousands) 10,00,000 10,00,000 10,00,000 10,00,000 10,00,000 11,66,667 - -
Announcement Date 30/01/22 31/01/23 31/01/24 03/02/25 31/01/26 - - -
1NGN in Million2NGN
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- 6.95x10.98x1.84% 180.28Cr
20.47x2.8x13.94x4.04% 25TCr
19.89x2.5x14.89x3.29% 7.97TCr
16.42x1.72x9.72x3.81% 4.62TCr
16.09x0.57x10.23x2.4% 4.19TCr
21.11x3.2x13.01x3.31% 3.5TCr
34.51x3x17.4x1.07% 3.12TCr
-8.6x1.86x9.27x6.58% 2.89TCr
64.67x9.92x41.15x1.18% 2.82TCr
12.7x0.4x9.14x2.31% 2.39TCr
Average 21.92x 3.29x 14.97x 2.98% 5.63TCr
Weighted average by Cap. 20.93x 2.76x 14.49x 3.49%

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

40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!