Financials P10, Inc.

Equities

PX

US69376K1060

Investment Management & Fund Operators

Market Closed - Nyse 04:00:02 2024-04-26 pm EDT 5-day change 1st Jan Change
7.46 USD +0.81% Intraday chart for P10, Inc. -0.40% -27.01%

Valuation

Fiscal Period: December 2021 2022 2023 2024 2025 2026
Capitalization 1 1,638 1,249 1,195 843.1 - -
Enterprise Value (EV) 1 1,809 1,509 1,195 1,075 1,040 967.7
P/E ratio 175 x 44.5 x -170 x 93.3 x 43.9 x -
Yield - 0.84% - 1.84% 1.84% 1.74%
Capitalization / Revenue 10.9 x 6.3 x 4.94 x 3.19 x 2.97 x 2.74 x
EV / Revenue 12 x 7.6 x 4.94 x 4.06 x 3.66 x 3.14 x
EV / EBITDA 21.8 x 14.1 x 9.67 x 8.72 x 7.64 x 6.24 x
EV / FCF 45,522,170 x - - - - -
FCF Yield 0% - - - - -
Price to Book 4.15 x 3.13 x - 2.08 x 2.06 x 1.78 x
Nbr of stocks (in thousands) 117,156 117,054 116,957 113,023 - -
Reference price 2 13.98 10.67 10.22 7.460 7.460 7.460
Announcement Date 3/1/22 3/6/23 2/29/24 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2020 2021 2022 2023 2024 2025 2026
Net sales 1 - 150.5 198.4 241.7 264.5 284 308
EBITDA 1 - 83.1 106.8 123.6 123.3 136 155.1
EBIT 1 - 40.5 43.42 20.92 38.02 47.53 -
Operating Margin - 26.91% 21.89% 8.65% 14.37% 16.73% -
Earnings before Tax (EBT) 1 - 3.697 35.46 -3.14 28.9 43.25 -
Net income 1 23.09 9.174 29.21 -7.133 22.8 33.6 -
Net margin - 6.1% 14.72% -2.95% 8.62% 11.83% -
EPS 2 0.2500 0.0800 0.2400 -0.0600 0.0800 0.1700 -
Free Cash Flow - 39.75 - - - - -
FCF margin - 26.41% - - - - -
FCF Conversion (EBITDA) - 47.83% - - - - -
FCF Conversion (Net income) - 433.27% - - - - -
Dividend per Share 2 - - 0.0900 - 0.1375 0.1375 0.1300
Announcement Date 3/30/21 3/1/22 3/6/23 2/29/24 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q3 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4 2025 Q1
Net sales 1 38.14 45.6 43.3 46.74 50 58.3 57.25 62.5 58.94 63.07 63.96 64.57 65.78 68.8 65.19
EBITDA 1 - 26.4 22.5 25.75 27.8 30.8 28.41 34.8 29.63 30.73 29.4 30.63 31.03 32.27 29.4
EBIT 1 - 12.33 11.6 15.77 10.26 5.793 4.871 10.32 0.383 5.343 8.267 8.667 9.533 11.47 6.8
Operating Margin - 27.05% 26.8% 33.73% 20.52% 9.94% 8.51% 16.52% 0.65% 8.47% 12.92% 13.42% 14.49% 16.67% 10.43%
Earnings before Tax (EBT) 1 - -8.717 10.55 15.03 8.085 1.798 -0.188 4.066 -6.95 -0.068 5.45 6.85 7.45 9.15 2.7
Net income 1 - 1.397 7.8 11.15 5.6 4.643 0.605 2.1 -8.416 -1.085 4.35 5.4 5.85 7.15 2.9
Net margin - 3.06% 18.01% 23.86% 11.2% 7.96% 1.06% 3.36% -14.28% -1.72% 6.8% 8.36% 8.89% 10.39% 4.45%
EPS 2 0.0400 0.0200 0.0600 0.0900 0.0500 0.0400 0.0100 0.0200 -0.0700 -0.0100 - 0.0200 0.0200 0.0400 0.0200
Dividend per Share 2 - - - 0.0300 0.0300 0.0300 0.0300 0.0300 0.0325 - 0.0342 0.0342 0.0342 0.0342 0.0325
Announcement Date 11/22/21 3/1/22 5/12/22 8/11/22 11/10/22 3/6/23 5/15/23 8/10/23 11/9/23 2/29/24 - - - - -
1USD in Million2USD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 - 172 260 - 232 197 125
Net Cash position 1 - - - - - - -
Leverage (Debt/EBITDA) - 2.065 x 2.432 x - 1.879 x 1.446 x 0.8034 x
Free Cash Flow - 39.7 - - - - -
ROE (net income / shareholders' equity) - 27.6% 24.8% - 20.3% 22.8% 21.9%
ROA (Net income/ Total Assets) - 9.98% 13% - 15% 17% -
Assets 1 - 91.91 224.1 - 152.4 197.2 -
Book Value Per Share 2 - 3.370 3.410 - 3.580 3.620 4.200
Cash Flow per Share - - - - - - -
Capex - - - - - - -
Capex / Sales - - - - - - -
Announcement Date 3/30/21 3/1/22 3/6/23 2/29/24 - - -
1USD in Million2USD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Trading Rating
Investor Rating
ESG Refinitiv
C-
More Ratings
Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
7
Last Close Price
7.46 USD
Average target price
10.14 USD
Spread / Average Target
+35.96%
Consensus
  1. Stock Market
  2. Equities
  3. PX Stock
  4. Financials P10, Inc.