Prog Holdings, Inc.

Consumer Discretionary
Diversified Commercial Services
www.progholdings.com

Earnings Score
Moat Score

Market Cap $1.98B
PE 13
Debt $NaN
Cash $221.73M
EV $NaN
FCF $126.01M

Earnings

loading chart...

Sales & Net Margins

loading chart...

Earnings	$158.28M
EBIT	$180.09M
ROE	25%
ROA	12%
FCF	$126.01M
Equity	$630.81M
Growth Stability	100%
PE	12.52
PEG	12.41
PB	3.14
P/FCF	15.73
P/S	0.82
Price/Cash	0.11
Net Margins	8%
Op. Margins	7%
Earnings CAGR	1%
Sales Growth YoY	4%
Sales Growth QoQ	2%
Sales CAGR	1%
FCF CAGR	-12%
Equity CAGR	-22%
Earnings Stability	-0.56

Earnings Growth YoY	140%
Earnings Growth QoQ	149%
Earnings CAGR 5Y	1%
Sales CAGR 5Y	1%
FCF CAGR 5Y	-13%
Equity CAGR 5Y	-22%
Earnings CAGR 3Y	-5%
Sales CAGR 3Y	-5%
FCF CAGR 3Y	-8%
Equity CAGR 3Y	-1%
Market Cap	$1.98B
Revenue	$2.42B
Assets	$1.45B
Cash	$221.73M
Shares Outstanding	42.26M
Earnings Score	6%
Moat Score	92%
Shares Growth 3y	-12%
Equity Growth QoQ	8%
Equity Growth YoY	5%

Assets & ROA

loading chart...

Stockholders Equity & ROE

loading chart...

PROG Holdings Inc is a provider of lease-purchase solutions through more than 30,000 retail partner locations in 46 states and the district of Columbia, including e-commerce merchants. The firm operates in two segments Progressive Leasing and Vive Financial. The majority of the firm's revenue is derived from the Progressive Leasing segment that offers lease-to-own transactions mainly to credit-challenged consumers, through point-of-sale and e-commerce retail partners, via in-store, mobile, and online solutions.

SEC Filings

Direct access to Prog Holdings, Inc. (PRG) Annual Reports (10K) and Quarterly Reports (10Q) from the SEC website.

2024
- 10-Q Sep 30
- 10-Q Jun 30
- 10-Q Mar 31
2023
- 10-K Dec 31
- 10-Q Sep 30
- 10-Q Jun 30
- 10-Q Mar 31
2022
- 10-K Dec 31
- 10-Q Sep 30
- 10-Q Jun 30
- 10-Q Mar 31

Sector Comparison

How does Prog Holdings, Inc. compare to its competitors?

Loading chart...

Peter Lynch's Chart

This chart shows the current pricing of Prog Holdings, Inc. compared to its past. The addition of the earnings trend line provides further insights into the company's earnings power.

CAGR 1%

Stability -56%

loading chart...

Prog Holdings, Inc. Discounted Cash Flow

Fully customizable DCF calculator online for Prog Holdings, Inc..

Years

Calculation mode

= $579M

	0	1	2	3	4	5	6	7	8	9	10	TV
fcf	$126M	$111M	$97M	$85M	$75M	$66M	$58M	$51M	$45M	$39M	$34M	$344M
DCF		$101M	$80M	$64M	$51M	$41M	$33M	$26M	$21M	$17M	$13M	$132M
Value	$579M

Competitiveness and MOAT

High margins render the company resilient under dire circumstances, hence able to drive competitors out or acquire them. ROE and ROA measure the average flow generated by each invested dollar. Their marginal value is a forecast of future growth, and it is considered by Buffett and Munger the most important single indicator.

Years	12/2018	12/2019	12/2020	12/2021	12/2022	12/2023	TTM
Net Margins	10%	1%	-2%	9%	4%	6%	8%
ROA	-	1%	21%	21%	12%	15%	12%
ROE	-	2%	-6%	36%	17%	23%	25%

Net Margins (7.59%)

Net Margins are at a level that is not too high nor too low. They are not a competitive advantage but they are not a competitive disadvantage either.

Safety and Stability

Being debt the number one cause of investment losses and company death, the ratio Debt/FCF is of utmost importance to guarantee safety. On the other hand the Graham’s stability measures the drawdown of earnings, hence indicating the reliability of the flow generated by the company.

Years	12/2018	12/2019	12/2020	12/2021	12/2022	12/2023	TTM
Debt over FCF	-	-	0.13	2.54	2.58	3.08	-
Debt over Equity	-	-	0.05	0.88	1.05	1.01	-
Growth Stability	-	-	-	100%	100%	100%	100%

Neutral Debt/FCF ratio (-)

Net Margins are at a level that is not too high nor too low. They are not a competitive advantage but they are not a competitive disadvantage either.

Neutral Debt/Equity ratio (-)

The company has a balance between equity and debt that is not too good nor too bad.

Good Graham’s Stability (100%)

The company has a good stability in its earnings, which is a sign of a good competitive advantage.

Growth

Growth can be dangerous when forecasting, simply projecting the current growth is in general wrong. A company passes through multiple phases, from being young and unprofitable, to the first periods of profitability and high growth, until it arrives at a period of regime with limited growth. Identifying in which phase the company is in may help forecasting.

Years	12/2018	12/2019	12/2020	12/2021	12/2022	12/2023	CAGR 5Y
Revenue YoY growth	-	6%	15%	8%	-3%	-7%	1%
Earnings YoY growth	-	-84%	-295%	-496%	-59%	41%	1%
Equity YoY growth	-	-1%	-43%	-31%	-16%	4%	-22%
FCF YoY growth	-	-19%	75%	-40%	-2%	-16%	-13%