investorscraft@gmail.com

Intrinsic ValueePlus inc. (PLUS)

Previous Close$73.84
Intrinsic Value
Upside potential
Previous Close
$73.84

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

ePlus inc. operates as a leading provider of technology solutions, specializing in IT infrastructure, cloud services, and cybersecurity. The company serves a diverse clientele, including enterprises, government agencies, and educational institutions, leveraging partnerships with top-tier vendors like Cisco, Microsoft, and VMware. Its revenue model combines product sales, professional services, and managed services, creating a recurring revenue stream. ePlus differentiates itself through deep technical expertise, tailored solutions, and a consultative approach, positioning it as a trusted advisor in the competitive IT solutions market. The company’s focus on digital transformation and hybrid cloud adoption aligns with broader industry trends, reinforcing its relevance in a rapidly evolving sector. With a strong regional presence in North America, ePlus competes against larger national players by emphasizing agility, customer-centricity, and value-added services.

Revenue Profitability And Efficiency

In FY 2024, ePlus reported revenue of $2.23 billion, with net income of $115.8 million, reflecting a net margin of approximately 5.2%. Diluted EPS stood at $4.33, demonstrating solid profitability. Operating cash flow was robust at $248.4 million, supported by efficient working capital management. Capital expenditures were modest at $8.5 million, indicating a capital-light business model focused on scalable growth.

Earnings Power And Capital Efficiency

The company’s earnings power is underscored by its ability to generate consistent operating cash flow, which significantly exceeds net income. This suggests strong cash conversion efficiency. With minimal capital expenditures relative to revenue, ePlus maintains high capital efficiency, allowing for reinvestment in growth initiatives or potential shareholder returns. The absence of dividends aligns with a strategy prioritizing organic expansion and strategic acquisitions.

Balance Sheet And Financial Health

ePlus boasts a healthy balance sheet, with $253 million in cash and equivalents against $141.3 million in total debt, providing ample liquidity. The low debt-to-equity ratio indicates conservative leverage, enhancing financial flexibility. The strong cash position supports operational needs and potential M&A activity, while the manageable debt load reduces refinancing risks.

Growth Trends And Dividend Policy

Revenue growth trends reflect the company’s ability to capitalize on demand for IT modernization and cloud solutions. While ePlus does not currently pay dividends, its focus on reinvesting cash flow into high-return opportunities suggests a growth-oriented capital allocation strategy. Future dividend initiation may depend on sustained profitability and cash generation.

Valuation And Market Expectations

The market likely values ePlus based on its steady earnings growth and strong cash flow generation. Trading multiples may reflect expectations for continued demand in IT infrastructure and cloud services. The company’s niche positioning and vendor partnerships could justify a premium relative to broader IT services peers.

Strategic Advantages And Outlook

ePlus benefits from its deep vendor relationships, technical expertise, and consultative approach, which drive customer retention and cross-selling opportunities. The outlook remains positive, supported by secular trends in digital transformation and cybersecurity. Strategic acquisitions or expanded service offerings could further enhance its market position and long-term growth trajectory.

Sources

10-K filing, CIK 0001022408

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount