Financhill
Buy
66

PEBO Quote, Financials, Valuation and Earnings

Last price:
$33.88
Seasonality move :
1.02%
Day range:
$33.57 - $34.31
52-week range:
$26.21 - $34.31
Dividend yield:
4.8%
P/E ratio:
11.42x
P/S ratio:
1.96x
P/B ratio:
1.01x
Volume:
253K
Avg. volume:
305.8K
1-year change:
1.18%
Market cap:
$1.2B
Revenue:
$618.4M
EPS (TTM):
$2.99
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $253.6M $348.4M $527M $620.1M $618.4M
Revenue Growth (YoY) 14.65% 37.4% 51.26% 17.67% -0.28%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$862K -$61K -$3.7M -$416K --
Operating Expenses -$60.5M -$133.1M -$162.1M -$149.6M -$134.8M
Operating Income $60.5M $133.1M $162.1M $149.6M $134.8M
 
Net Interest Expenses $2.2M $6.7M $26.2M $21.1M $23.9M
EBT. Incl. Unusual Items $57M $128.6M $145.1M $149.5M $134.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $9.4M $27.3M $31.8M $32.3M $28M
Net Income to Company $47.6M $101.3M $113.4M $117.2M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $47.2M $100.8M $112.6M $116.2M $105.8M
 
Basic EPS (Cont. Ops) $2.17 $3.61 $3.46 $3.34 $3.03
Diluted EPS (Cont. Ops) $2.15 $3.60 $3.44 $3.31 $2.99
Weighted Average Basic Share $21.8M $27.9M $32.5M $34.8M $35M
Weighted Average Diluted Share $22M $28M $32.8M $35.1M $35.4M
 
EBITDA -- $162.1M $248.8M $325.1M --
EBIT $69.2M $144.8M $245.2M $321.5M $293.9M
 
Revenue (Reported) $253.6M $348.4M $527M $620.1M $618.4M
Operating Income (Reported) $60.5M $133.1M $162.1M $149.6M $134.8M
Operating Income (Adjusted) $69.2M $144.8M $245.2M $321.5M $293.9M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $77.2M $96.9M $149.7M $155M $156.8M
Revenue Growth (YoY) 41.56% 25.51% 54.49% 3.55% 1.17%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$158K -$168K -$1.6M $12K --
Operating Expenses -$29.9M -$34.7M -$41.8M -$35.8M -$38M
Operating Income $29.9M $34.7M $41.8M $35.8M $38M
 
Net Interest Expenses $668K $2.7M $6.6M $4.2M $7.3M
EBT. Incl. Unusual Items $34.8M $34M $43.5M $34.9M $38M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $6.9M $7.1M $9.7M $7.9M $6.2M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $27.8M $26.7M $33.6M $26.7M $31.5M
 
Basic EPS (Cont. Ops) $0.99 $0.96 $0.97 $0.77 $0.90
Diluted EPS (Cont. Ops) $0.98 $0.95 $0.96 $0.76 $0.89
Weighted Average Basic Share $27.9M $27.8M $34.8M $34.8M $35M
Weighted Average Diluted Share $28.1M $28M $35.1M $35.3M $35.4M
 
EBITDA -- -- -- -- --
EBIT $37.7M $39.6M $80.4M $77.1M $77.5M
 
Revenue (Reported) $77.2M $96.9M $149.7M $155M $156.8M
Operating Income (Reported) $29.9M $34.7M $41.8M $35.8M $38M
Operating Income (Adjusted) $37.7M $39.6M $80.4M $77.1M $77.5M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $253.4M $347.6M $527M $621.2M $618.4M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$862K -$61K -$3.7M -$416K --
Operating Expenses -$60.9M -$131.8M -$161.3M -$149.6M -$135.7M
Operating Income $60.9M $131.8M $161.3M $149.6M $135.7M
 
Net Interest Expenses $2.2M $6.7M $26.2M $21.1M $22.3M
EBT. Incl. Unusual Items $58.7M $128.6M $145.1M $149.5M $134.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $10.9M $27.3M $31.8M $32.3M $28M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $42M $100.8M $112.6M $116.6M $105.8M
 
Basic EPS (Cont. Ops) $2.02 $3.61 $3.47 $3.35 $3.02
Diluted EPS (Cont. Ops) $2.01 $3.60 $3.44 $3.32 $2.99
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $70.9M $144.8M $245.2M $321.5M $293.9M
 
Revenue (Reported) $253.4M $347.6M $527M $621.2M $618.4M
Operating Income (Reported) $60.9M $131.8M $161.3M $149.6M $135.7M
Operating Income (Adjusted) $70.9M $144.8M $245.2M $321.5M $293.9M
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Revenue $347.6M $527M $621.2M $618.4M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$61K -$3.7M -$416K -$2K --
Operating Expenses -$131.8M -$161.3M -$149.6M -$135.7M --
Operating Income $131.8M $161.3M $149.6M $135.7M --
 
Net Interest Expenses $6.7M $26.2M $21.1M $22.3M --
EBT. Incl. Unusual Items $128.6M $145.1M $149.5M $134.8M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $27.3M $31.8M $32.3M $28M --
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $100.8M $112.6M $116.6M $105.8M --
 
Basic EPS (Cont. Ops) $3.61 $3.47 $3.35 $3.02 --
Diluted EPS (Cont. Ops) $3.60 $3.44 $3.32 $2.99 --
Weighted Average Basic Share $111.6M $130M $139.1M $139.9M --
Weighted Average Diluted Share $112.1M $130.8M $140.6M $141.5M --
 
EBITDA -- -- -- -- --
EBIT $144.8M $245.2M $321.5M $293.9M --
 
Revenue (Reported) $347.6M $527M $621.2M $618.4M --
Operating Income (Reported) $131.8M $161.3M $149.6M $135.7M --
Operating Income (Adjusted) $144.8M $245.2M $321.5M $293.9M --
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $74.4M $94.7M $111.7M $108.7M $107.9M
Short Term Investments $1.3B $1.1B $1B $1.1B --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $442.7M $186.1M $467.2M $256.9M $189M
 
Property Plant And Equipment $97.2M $89.8M $115.5M $114.1M $100.5M
Long-Term Investments $407.6M $162M $415.3M $206.3M $152.4M
Goodwill $264.2M $292.4M $362.2M $363.2M --
Other Intangibles $26.8M $33.9M $50M $39.2M --
Other Long-Term Assets -- -- -- -- --
Total Assets $7.1B $7.2B $9.2B $9.3B $9.6B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $55M $400M $418.4M $175.1M --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $3.6B $3.9B $5.9B $3.7B $4.1B
 
Long-Term Debt $105.9M $106.4M $225.7M $246.6M $204.1M
Capital Leases -- -- -- -- --
Total Liabilities $6.2B $6.4B $8.1B $8.1B $8.4B
 
Common Stock $686.3M $686.5M $865.2M $866.8M $871.6M
Other Common Equity Adj -$11.6M -$127.1M -$101.6M -$110.4M --
Common Equity $845M $785.3M $1.1B $1.1B $1.2B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $845M $785.3M $1.1B $1.1B $1.2B
 
Total Liabilities and Equity $7.1B $7.2B $9.2B $9.3B $9.6B
Cash and Short Terms $1.7B $1.3B $1.5B $1.3B --
Total Debt $120.9M $106.4M $225.7M $246.6M $204.1M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $74.4M $94.7M $111.7M $108.7M $107.9M
Short Term Investments $1.3B $1.1B $1B $1.1B --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $442.7M $186.1M $467.2M $256.9M $189M
 
Property Plant And Equipment $97.2M $89.8M $115.5M $114.1M $100.5M
Long-Term Investments $407.6M $162M $415.3M $206.3M $152.4M
Goodwill $264.2M $292.4M $362.2M $363.2M --
Other Intangibles $26.8M $33.9M $50M $39.2M --
Other Long-Term Assets -- -- -- -- --
Total Assets $7.1B $7.2B $9.2B $9.3B $9.6B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $55M $400M $418.4M $175.1M --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $3.6B $3.9B $5.9B $3.7B $4.1B
 
Long-Term Debt $105.9M $106.4M $225.7M $246.6M $204.1M
Capital Leases -- -- -- -- --
Total Liabilities $6.2B $6.4B $8.1B $8.1B $8.4B
 
Common Stock $686.3M $686.5M $865.2M $866.8M $871.6M
Other Common Equity Adj -$11.6M -$127.1M -$101.6M -$110.4M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $845M $785.3M $1.1B $1.1B $1.2B
 
Total Liabilities and Equity $7.1B $7.2B $9.2B $9.3B $9.6B
Cash and Short Terms $1.7B $1.3B $1.5B $1.3B --
Total Debt $120.9M $106.4M $225.7M $246.6M $204.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $34.8M $47.6M $101.3M $113.4M $117.2M
Depreciation & Amoritzation $25.6M $24.6M $17.3M $3.7M $3.5M
Stock-Based Compensation -- $3.9M $4.3M $6M $7.3M
Change in Accounts Receivable -$865K $1.4M -$5.8M -$6.4M $1.3M
Change in Inventories -- -- -- -- --
Cash From Operations $78.1M $93.2M $117.5M $142.8M $142.6M
 
Capital Expenditures $4.3M $6.7M $36.8M $13.5M $6.8M
Cash Acquisitions $94.9M -- $85.8M -- $1.6M
Cash From Investing -$386.5M -$11.2M -$411.9M -$132.1M -$343.7M
 
Dividends Paid (Ex Special Dividend) $27.1M $31M $42.4M $51.8M $55.8M
Special Dividend Paid
Long-Term Debt Issued $50M -- $24.8M $115.1M $55.3M
Long-Term Debt Repaid -$2.7M -$2.1M -$125.3M -$40.2M -$34.6M
Repurchase of Common Stock $30.4M $1.3M $9.2M $4.8M $4.3M
Other Financing Activities -$296K -- -- -- --
Cash From Financing $345.3M $181.6M $32.7M $262M -$7.9M
 
Beginning Cash (CF) $115.2M $152.1M $415.7M $154M $426.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $36.9M $263.6M -$261.7M $272.7M -$209.1M
Ending Cash (CF) $152.1M $415.7M $154M $426.7M $217.7M
 
Levered Free Cash Flow $73.8M $86.5M $80.7M $129.3M $135.7M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $26.5M $15M $29.7M $39.3M --
 
Capital Expenditures $792K -$255K $2.8M $197K --
Cash Acquisitions $136.1M -- -- $1.3M --
Cash From Investing -$117.5M -$210.3M -$53M -$217.1M --
 
Dividends Paid (Ex Special Dividend) $10.1M $10.7M $13.9M $14M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $5.8M $45M $9.4M --
Long-Term Debt Repaid $24K -$9M -$7.7M -$8.4M --
Repurchase of Common Stock $230K $326K $3.4M $88K --
Other Financing Activities -- -- -- -- --
Cash From Financing $7.1M $204.1M $150.9M $111.7M --
 
Beginning Cash (CF) $499.7M $145.2M $299.1M $283.7M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$84M $8.8M $127.6M -$66M --
Ending Cash (CF) $415.7M $154M $426.7M $217.7M --
 
Levered Free Cash Flow $25.7M $15.2M $26.9M $39.1M --
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $93.2M $117.5M $142.8M $142.6M --
 
Capital Expenditures $6.7M $36.8M $13.5M $6.8M $5.9M
Cash Acquisitions -- $85.8M -- $1.6M --
Cash From Investing -$11.2M -$411.9M -$132.1M -$343.7M --
 
Dividends Paid (Ex Special Dividend) $31M $42.4M $51.8M $55.8M --
Special Dividend Paid
Long-Term Debt Issued -- $24.8M $115.1M $55.3M --
Long-Term Debt Repaid -$2.1M -$125.3M -$40.2M -$34.6M --
Repurchase of Common Stock $1.3M $9.2M $4.8M $4.3M --
Other Financing Activities -- -- -- -- --
Cash From Financing $181.6M $32.7M $262M -$7.9M --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $263.6M -$261.7M $272.7M -$209.1M --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $86.5M $80.7M $129.3M $135.7M --
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $117.5M $142.8M $142.6M $99.4M --
 
Capital Expenditures $36.8M $13.5M $6.8M $5.9M --
Cash Acquisitions $85.8M -- $1.6M -- --
Cash From Investing -$411.9M -$132.1M -$343.7M -$403.4M --
 
Dividends Paid (Ex Special Dividend) $42.4M $51.8M $55.8M $43.5M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $24.8M $115.1M $55.3M $6M --
Long-Term Debt Repaid -$125.3M -$40.2M -$34.6M -$12.2M --
Repurchase of Common Stock $9.2M $4.8M $4.3M $2.8M --
Other Financing Activities -- -- -- $1M --
Cash From Financing $32.7M $262M -$7.9M $276.5M --
 
Beginning Cash (CF) $1.4B $758.8M $1.4B $404.6M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$261.7M $272.7M -$209.1M -$27.4M --
Ending Cash (CF) $1.1B $1B $1.2B $373.1M --
 
Levered Free Cash Flow $80.7M $129.3M $135.7M $93.5M --

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

Will UnitedHealth Stock Recover?
Will UnitedHealth Stock Recover?

Shares of embattled health insurance giant UnitedHealth (NYSE:UNH) plummeted by…

Is Lumentum The Best Laser Stock to Buy?
Is Lumentum The Best Laser Stock to Buy?

Though certainly less well-known than the huge tech businesses that…

Is Planet Fitness Stock Undervalued?
Is Planet Fitness Stock Undervalued?

Planet Fitness (NYSE:PLNT) has had a difficult 12 months, retreating…

Stock Ideas

Buy
56
Is NVDA Stock a Buy?

Market Cap: $4.5T
P/E Ratio: 63x

Buy
61
Is AAPL Stock a Buy?

Market Cap: $4.1T
P/E Ratio: 37x

Buy
53
Is GOOG Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 30x

Alerts

Sell
40
BILL alert for Feb 9

Bill Holdings, Inc. [BILL] is up 3.7% over the past day.

Buy
75
PRLB alert for Feb 9

Proto Labs, Inc. [PRLB] is down 2.16% over the past day.

Sell
30
MSTR alert for Feb 9

Strategy, Inc. [MSTR] is up 2.59% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock