Company Valuation: PriceSmart, Inc.

Data adjusted to current consolidation scope
Fiscal Period: August 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 2,569 1,933 2,438 2,714 3,216 5,666 - -
Change - -24.76% 26.1% 11.32% 18.51% 76.18% - -
Enterprise Value (EV) 1 2,569 1,933 2,438 2,589 3,044 5,427 5,391 5,356
Change - -24.76% 26.1% 6.22% 17.57% 78.27% -0.66% -0.65%
P/E 26.6x 18.7x 22.7x 19.6x 22.3x 32.6x 26.7x -
PBR - - - - - - - -
PEG - 2.97x 6.39x 0.6x 4.08x 1.6x 1.2x -
Capitalization / Revenue 0.71x 0.48x 0.55x 0.55x 0.61x 0.98x 0.88x 0.81x
EV / Revenue 0.71x 0.48x 0.55x 0.53x 0.58x 0.94x 0.84x 0.76x
EV / EBITDA 11.5x 8.23x 8.84x 8.53x 9.49x 14.9x 13.2x 12.2x
EV / EBIT 16.3x 11.6x 12x 11.7x 13.1x 21.4x 18.2x 16.4x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 0.7 - - - - - - -
Rate of return 0.83% - - - - - - -
EPS 2 3.18 3.38 3.5 4.57 4.82 5.78 7.05 -
Distribution rate 22% - - - - - - -
Net sales 1 3,620 4,066 4,412 4,914 5,270 5,789 6,427 7,009
EBITDA 1 223 234.9 275.7 303.6 320.7 364 407.7 438
EBIT 1 158 167.1 203 221 232.5 253.2 296 326
Net income 1 97.96 104.5 109.2 138.9 147.9 176 203.5 218
Net Debt 1 - - - -124.5 -171.9 -239 -275 -310
Reference price 2 84.61 63.27 79.48 89.58 107.26 188.26 188.26 188.26
Nbr of stocks (in thousands) 30,367 30,556 30,673 30,296 29,986 30,100 - -
Announcement Date 21/10/21 31/10/22 30/10/23 30/10/24 30/10/25 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
32.57x0.94x14.91x - 566.64Cr
17.48x1.23x9.8x-.--% 2.32TCr
13.52x0.51x8.02x1.9% 923.36Cr
15.02x1.13x6.87x4.7% 139.62Cr
27.74x0.06x1.97x-.--% 56Cr
Average 21.27x 0.77x 8.31x 1.65% 801.94Cr
Weighted average by Cap. 18.76x 1.00x 9.90x 0.7%

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. PSMT Stock
  4. Valuation PriceSmart, Inc.