Financhill
Sell
32

PEBO Quote, Financials, Valuation and Earnings

Last price:
$30.71
Seasonality move :
-0.19%
Day range:
$30.55 - $30.97
52-week range:
$26.21 - $33.83
Dividend yield:
5.32%
P/E ratio:
10.73x
P/S ratio:
1.76x
P/B ratio:
0.93x
Volume:
113K
Avg. volume:
180.2K
1-year change:
-5.51%
Market cap:
$1.1B
Revenue:
$620.1M
EPS (TTM):
$2.86
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $221.2M $253.6M $348.4M $527M $620.1M
Revenue Growth (YoY) -5.58% 14.65% 37.4% 51.26% 17.67%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$368K -$862K -$61K -$3.7M -$416K
Operating Expenses -$44.8M -$60.5M -$133.1M -$162.1M -$149.6M
Operating Income $44.8M $60.5M $133.1M $162.1M $149.6M
 
Net Interest Expenses $4.6M $2.2M $6.7M $26.2M $21.1M
EBT. Incl. Unusual Items $42.6M $57M $128.6M $145.1M $149.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $7.9M $9.4M $27.3M $31.8M $32.3M
Net Income to Company $34.8M $47.6M $101.3M $113.4M $117.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $27.5M $47.2M $100.8M $112.6M $116.2M
 
Basic EPS (Cont. Ops) $1.74 $2.17 $3.61 $3.46 $3.34
Diluted EPS (Cont. Ops) $1.73 $2.15 $3.60 $3.44 $3.31
Weighted Average Basic Share $19.7M $21.8M $27.9M $32.5M $34.8M
Weighted Average Diluted Share $19.8M $22M $28M $32.8M $35.1M
 
EBITDA -- -- -- -- --
EBIT $60.8M $69.2M $144.8M $245.2M $321.5M
 
Revenue (Reported) $221.2M $253.6M $348.4M $527M $620.1M
Operating Income (Reported) $44.8M $60.5M $133.1M $162.1M $149.6M
Operating Income (Adjusted) $60.8M $69.2M $144.8M $245.2M $321.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $61.8M $88.8M $146.8M $158.4M $156.6M
Revenue Growth (YoY) 10.75% 43.65% 65.38% 7.9% -1.13%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$166K $21K -$7K -$74K --
Operating Expenses $5.8M -$33.7M -$47.3M -$40.2M -$38M
Operating Income -$5.8M $33.7M $47.3M $40.2M $38M
 
Net Interest Expenses $477K $1.4M $7.4M $5.3M $6.5M
EBT. Incl. Unusual Items -$7.9M $33.4M $40.7M $40.9M $38M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$2.2M $7.4M $8.8M $9.2M $8.5M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$5.8M $25.9M $31.7M $31.4M $29.2M
 
Basic EPS (Cont. Ops) -$0.28 $0.93 $0.91 $0.90 $0.83
Diluted EPS (Cont. Ops) -$0.28 $0.92 $0.90 $0.89 $0.83
Weighted Average Basic Share $20.6M $27.9M $34.8M $34.8M $35M
Weighted Average Diluted Share $20.6M $28M $35.1M $35.2M $35.4M
 
EBITDA -- -- -- -- --
EBIT -$5M $37.2M $71M $85.6M $79.5M
 
Revenue (Reported) $61.8M $88.8M $146.8M $158.4M $156.6M
Operating Income (Reported) -$5.8M $33.7M $47.3M $40.2M $38M
Operating Income (Adjusted) -$5M $37.2M $71M $85.6M $79.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $230.7M $327.9M $474.2M $615.9M $616.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$1.5M -$51K -$2.3M -$2M --
Operating Expenses -$53.9M -$127M -$154.1M -$155.7M -$133.5M
Operating Income $53.9M $127M $154.1M $155.7M $133.5M
 
Net Interest Expenses $2.3M $4.6M $22.3M $23.4M $19.2M
EBT. Incl. Unusual Items $48.6M $129.5M $135.6M $158.1M $131.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $8.3M $27.1M $29.2M $34M $29.7M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $33.8M $101.9M $105.7M $123.6M $101M
 
Basic EPS (Cont. Ops) $2.10 $3.64 $3.46 $3.55 $2.89
Diluted EPS (Cont. Ops) $2.08 $3.63 $3.44 $3.52 $2.86
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $61.7M $142.9M $204.3M $324.8M $293.5M
 
Revenue (Reported) $230.7M $327.9M $474.2M $615.9M $616.5M
Operating Income (Reported) $53.9M $127M $154.1M $155.7M $133.5M
Operating Income (Adjusted) $61.7M $142.9M $204.3M $324.8M $293.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $176.2M $250.7M $377.3M $466.2M $461.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$704K $107K -$2.1M -$428K -$2K
Operating Expenses -$31M -$97.1M -$119.4M -$113.9M -$97.7M
Operating Income $31M $97.1M $119.4M $113.9M $97.7M
 
Net Interest Expenses $1.6M $4M $19.6M $16.8M $15M
EBT. Incl. Unusual Items $23.8M $94.7M $101.6M $114.6M $96.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $4M $20.2M $22.1M $24.3M $21.8M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $14.2M $74.1M $79M $90M $74.3M
 
Basic EPS (Cont. Ops) $1.04 $2.65 $2.50 $2.59 $2.13
Diluted EPS (Cont. Ops) $1.02 $2.64 $2.49 $2.56 $2.10
Weighted Average Basic Share $59.2M $83.8M $95.2M $104.3M $104.9M
Weighted Average Diluted Share $59.5M $84.2M $95.7M $105.4M $106M
 
EBITDA -- -- -- -- --
EBIT $33.2M $105.2M $164.8M $244.4M $216.4M
 
Revenue (Reported) $176.2M $250.7M $377.3M $466.2M $461.5M
Operating Income (Reported) $31M $97.1M $119.4M $113.9M $97.7M
Operating Income (Adjusted) $33.2M $105.2M $164.8M $244.4M $216.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $60.9M $74.4M $94.7M $111.7M $108.7M
Short Term Investments $753M $1.3B $1.1B $1B $1.1B
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $165.8M $442.7M $186.1M $467.2M $256.9M
 
Property Plant And Equipment $66.6M $97.2M $89.8M $115.5M $114.1M
Long-Term Investments $173.5M $407.6M $162M $415.3M $206.3M
Goodwill $171.3M $264.2M $292.4M $362.2M $363.2M
Other Intangibles $13.3M $26.8M $33.9M $50M $39.2M
Other Long-Term Assets -- -- -- -- --
Total Assets $4.8B $7.1B $7.2B $9.2B $9.3B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $20M $55M $400M $418.4M $175.1M
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $2.4B $3.6B $3.9B $5.9B $3.7B
 
Long-Term Debt $116.2M $105.9M $106.4M $225.7M $246.6M
Capital Leases -- -- -- -- --
Total Liabilities $4.3B $6.2B $6.4B $8.1B $8.1B
 
Common Stock $422.5M $686.3M $686.5M $865.2M $866.8M
Other Common Equity Adj $1.3M -$11.6M -$127.1M -$101.6M -$110.4M
Common Equity $575.7M $845M $785.3M $1.1B $1.1B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $575.7M $845M $785.3M $1.1B $1.1B
 
Total Liabilities and Equity $4.8B $7.1B $7.2B $9.2B $9.3B
Cash and Short Terms $905.1M $1.7B $1.3B $1.5B $1.3B
Total Debt $136.2M $120.9M $106.4M $225.7M $246.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $129.8M $93.9M $108.1M $139.2M $121M
Short Term Investments $1.3B $1.2B $1B $1.1B --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $529.1M $165.6M $330.7M $324.2M $231M
 
Property Plant And Equipment $99.9M $91.8M $116M $115.8M $113.4M
Long-Term Investments $422.3M $129.8M $293.6M $214.4M $143.4M
Goodwill $267M $292.4M $355.1M $362.4M --
Other Intangibles $28.4M $36M $53.4M $41.5M --
Other Long-Term Assets -- -- -- -- --
Total Assets $7.1B $7B $8.9B $9.1B $9.6B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $65M $40M $484M -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $3.5B $3.8B $3.3B $4.8B $5.6B
 
Long-Term Debt $107.7M $111.6M $184.9M $247.3M $237.1M
Capital Leases -- -- -- -- --
Total Liabilities $6.2B $6.2B $7.9B $8B $8.4B
 
Common Stock $685.4M $685.4M $864M $865.3M $870M
Other Common Equity Adj -$5.9M -$134.9M -$143.8M -$82.5M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $831.9M $760.5M $993.2M $1.1B $1.2B
 
Total Liabilities and Equity $7.1B $7B $8.9B $9.1B $9.6B
Cash and Short Terms $1.8B $1.3B $1.3B $1.4B --
Total Debt $122.7M $111.6M $184.9M $247.3M $237.1M
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 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $28M $39.8M $49.9M $34.1M $14.4M
 
Capital Expenditures $3M $3.5M $3.4M $866K $1.7M
Cash Acquisitions -$252.8M -$2K -- $245K --
Cash From Investing $336.3M -$5.6M -$27.9M $146.8M -$72.4M
 
Dividends Paid (Ex Special Dividend) $7M $10.6M $13.6M $13.9M $14.7M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -$147.2M $65.1M $10.3M --
Long-Term Debt Repaid -$1.6M -$27.1M -$15.9M -$8M --
Repurchase of Common Stock $78K $1.4M $391K $170K $208K
Other Financing Activities -- -- -- -$55K --
Cash From Financing -$110.7M -$287.4M $128.7M -$133M $62.2M
 
Beginning Cash (CF) $246.1M $398.4M $148.5M $235.9M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $253.6M -$253.2M $150.6M $47.8M $4.1M
Ending Cash (CF) $499.7M $145.2M $299.1M $283.7M --
 
Levered Free Cash Flow $25M $36.2M $46.4M $33.2M $12.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $88.8M $129M $128.1M $132.9M $138.7M
 
Capital Expenditures $6.5M $37.8M $10.4M $9.5M $6.1M
Cash Acquisitions -$136.1M $221.9M -- $245K $1.3M
Cash From Investing $237.5M -$319.1M -$289.4M -$179.6M -$620.5M
 
Dividends Paid (Ex Special Dividend) $27.8M $41.8M $48.6M $55.8M $57.5M
Special Dividend Paid
Long-Term Debt Issued -- $19M $75.9M $90.9M --
Long-Term Debt Repaid -$3M -$116.3M -$41.5M -$33.9M --
Repurchase of Common Stock $5.4M $9.1M $1.8M $7.6M $2.9M
Other Financing Activities -- -- -- -- --
Cash From Financing $12.1M -$164.4M $315.3M $31.2M $388.2M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $338.4M -$354.5M $153.9M -$15.4M -$93.5M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $82.3M $91.2M $117.7M $123.5M $132.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $66.7M $102.5M $113.1M $103.2M $99.4M
 
Capital Expenditures $5.9M $37M $10.6M $6.6M $5.9M
Cash Acquisitions -$136.1M $85.8M -- $245K --
Cash From Investing $106.3M -$201.6M -$79.1M -$126.6M -$403.4M
 
Dividends Paid (Ex Special Dividend) $20.9M $31.7M $37.9M $41.8M $43.5M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $19M $70.1M $45.9M $6M
Long-Term Debt Repaid -$2.2M -$116.4M -$32.5M -$26.2M -$12.2M
Repurchase of Common Stock $1.1M $8.8M $1.4M $4.2M $2.8M
Other Financing Activities -- -- -- -- $1M
Cash From Financing $174.6M -$171.5M $111.1M -$119.6M $276.5M
 
Beginning Cash (CF) $598.5M $1.2B $459.7M $1.1B $404.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $347.6M -$270.5M $145.1M -$143M -$27.4M
Ending Cash (CF) $946.1M $949.2M $604.7M $949.3M $373.1M
 
Levered Free Cash Flow $60.8M $65.5M $102.5M $96.6M $93.5M

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

GET BETTER TRADE IDEAS

Popular

Is DocuSign Stock Undervalued?
Is DocuSign Stock Undervalued?

Digital signature software business DocuSign (NASDAQ:DOCU) has been struggling over…

Is SentinelOne Stock Undervalued?
Is SentinelOne Stock Undervalued?

Cybersecurity major SentinelOne (NYSE:S) has struggled over several years, delivering…

Is Broadcom Stock on Sale?
Is Broadcom Stock on Sale?

Chip and software maker Broadcom (NASDAQ:AVGO) has been among the…

Stock Ideas

Buy
57
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 64x

Buy
55
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 37x

Buy
61
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 39x

Alerts

Buy
80
TVTX alert for Dec 25

Travere Therapeutics, Inc. [TVTX] is up 14.03% over the past day.

Buy
68
KOD alert for Dec 25

Kodiak Sciences, Inc. [KOD] is up 13.41% over the past day.

Buy
64
ZCSH alert for Dec 25

Grayscale Zcash Trust (ZEC) [ZCSH] is up 5.33% over the past day.

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

Show me the best stock