| Nov 25 | Feb 26 | May 26 | Aug 26 | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Buy | — | — | — | — | — | — | — | — | — | — | — | — |
| Sell | 1 | 4 | 1 | — | 5 | — | — | 5 | 1 | — | 3 | 1 |
| total | individual payouts | |
|---|---|---|
| 2028 | ‡‡‡‡ |
|
| 2027 | ‡‡‡‡ |
|
| 2026 | 1.68 |
—
—
—
|
| 2025 | 1.60 |
—
—
—
—
|
| 2024 | 1.46 |
—
—
—
—
|
| 2023 | 1.36 |
—
—
—
—
|
| 2022 | 1.26 |
—
—
—
—
|
| 2021 | 1.17 |
—
—
—
—
|
| 2020 | 1.08 |
—
—
—
—
|
| 2019 | 1.02 |
—
—
—
—
|
| 2018 | 0.91 |
—
—
—
—
|
| 2017 | 0.77 |
—
—
—
—
|
| 2016 | 0.57 |
—
—
—
—
|
| 2023 | 2024 | 2025 | Q'26 | |
|---|---|---|---|---|
| Cash | 127.02 | 175.10 | 125.20 | 172.30 |
| Receivables | 657.67 | 738.69 | 1,097.63 | 1,149.44 |
| Inventory | 312.09 | 334.58 | 487.23 | 570.49 |
| Other | 171.19 | 128.44 | 114.28 | 84.57 |
| 1,306.60 | 1,403.75 | 1,856.47 | 2,018.71 |
| 2023 | 2024 | 2025 | Q'26 | |
|---|---|---|---|---|
| Payables | 163.05 | 171.54 | 212.62 | 208.17 |
| ST’ Debt | — | — | — | — |
| Other | 70.58 | 72.70 | 83.91 | 93.44 |
| 335.59 | 339.40 | 407.81 | 413.12 |
| 10y | 5y | 3y | |
| Sales | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
| Cash Flow | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
| Earnings | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
| Book Value | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
| Mar | Jun | Sep | Dec | Year | |
|---|---|---|---|---|---|
| ’26 | 1,051.65 | 1,074.69 | — | — |
—
|
| ’25 | 836.42 | 830.62 | 935.58 | 1,058.42 |
3,661.04
|
| ’24 | 836.37 | 831.01 | 837.32 | 883.81 |
3,388.51
|
| ’23 | 762.74 | 750.62 | 786.30 | 852.13 |
3,151.80
|
| ’22 | 659.84 | 647.62 | 672.14 | 749.34 |
2,728.94
|
| ’21 | 407.94 | 389.58 | 399.67 | 501.77 |
1,698.97
|
| ’20 | 466.49 | 412.75 | 359.89 | 392.16 |
1,631.28
|
| Mar | Jun | Sep | Dec | Year | |
|---|---|---|---|---|---|
| ’26 | 153.63 | 176.78 | — | — |
—
|
| ’25 | 126.64 | 116.85 | 135.80 | 206.65 |
585.94
|
| ’24 | 122.53 | 106.19 | 113.09 | 198.15 |
539.96
|
| ’23 | 110.59 | 95.08 | 111.37 | 99.11 |
416.14
|
| ’22 | 120.15 | 106.62 | 99.03 | 143.51 |
469.31
|
| ’21 | 69.17 | 44.58 | 24.10 | 85.45 |
223.30
|
| ’20 | 77.39 | 65.91 | 34.07 | 44.90 |
222.26
|
| Mar | Jun | Sep | Dec | Year | |
|---|---|---|---|---|---|
| ’26 | 102.97 | 149.33 | — | — |
—
|
| ’25 | 106.85 | 82.66 | 108.15 | 171.47 |
469.12
|
| ’24 | 84.77 | 80.19 | 66.52 | 154.17 |
385.64
|
| ’23 | 79.28 | 63.50 | 80.86 | 61.91 |
285.54
|
| ’22 | 102.88 | 45.64 | 69.96 | 132.34 |
350.82
|
| ’21 | 45.24 | 18.39 | 4.36 | 33.79 |
101.78
|
| ’20 | 57.19 | 46.04 | 25.34 | 10.65 |
139.22
|
| Mar | Jun | Sep | Dec | Year | |
|---|---|---|---|---|---|
| ’26 | 2.43 | 2.12 | — | — |
—
|
| ’25 | 1.87 | 1.34 | 1.86 | 2.35 |
7.42
|
| ’24 | 1.35 | 1.08 | 1.44 | 1.86 |
5.73
|
| ’23 | 1.02 | 0.99 | 1.26 | 1.53 |
4.80
|
| ’22 | 0.58 | 1.81 | 1.26 | 1.72 |
5.36
|
| ’21 | 0.82 | 0.70 | 0.82 | 0.70 |
3.04
|
| ’20 | 0.78 | 0.62 | 0.36 | 0.79 |
2.56
|
| 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| ‡‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 58.30 | 85.30 | 100.24 | 102.42 | — | — | — |
Low Price
|
| ‡‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 100.00 | 116.83 | 133.64 | 166.08 | — | — | — |
High Price
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 18,000 | 19,000 | 20,000 | 22,000 | — | — | — |
Employees
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 0.15 | 0.17 | 0.17 | 0.17 | — | — | — |
Revenue/Emp
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 2,728.94 | 3,151.80 | 3,388.51 | 3,661.04 | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
Revenue
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 46.34% | 47.82% | 48.09% | 50.28% | — | — | — |
Gross Margin
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 323.63 | 292.85 | 342.78 | 447.56 | — | — | — |
EBT
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 11.86% | 9.29% | 10.12% | 12.23% | ‡‡‡ | ‡‡‡ | ‡‡‡ |
EBT Margin
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 253.50 | 219.30 | 258.82 | 330.38 | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
Net Income
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 504.67 | 505.42 | 503.77 | 367.74 | — | — | — |
Depreciation
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 57.80 | 69.34 | 75.36 | 82.62 | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
Revenue/Sh
|
| ‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡ | 5.36 | 4.80 | 5.73 | 7.42 | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
Earnings/Sh
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 9.94 | 9.16 | 12.01 | 13.22 | — | — | — |
Cash Flow/Sh
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (2.51) | (2.87) | (3.43) | (2.64) | ‡‡‡ | ‡‡‡ | ‡‡‡ |
Capex/Sh
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 7.43 | 6.28 | 8.58 | 10.59 | — | — | — |
Free CF/Sh
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 39.81 | 43.92 | 45.68 | 51.38 | — | — | — |
Book Value/Sh
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 47.21 | 45.45 | 44.97 | 44.31 | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
Shares
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 16.39 | 22.28 | 18.08 | 21.48 | ‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡ |
PE Ratio
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 1.52 | 1.54 | 1.37 | 1.93 | ‡‡‡ | ‡‡‡ | ‡‡‡ |
PS Ratio
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 2.21 | 2.43 | 2.27 | 3.10 | ‡‡‡ | ‡‡‡ | ‡‡‡ |
PB Ratio
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 2.02 | 2.04 | 1.86 | 2.53 | ‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡ |
EV/Sales
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 15.69 | 22.55 | 16.37 | 19.71 | — | — | — |
EV/FCF
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 469.31 | 416.14 | 539.96 | 585.94 | ‡‡‡ | ‡‡‡ | ‡‡‡ |
Op' Cash Flow
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (118.49) | (130.60) | (154.31) | (116.82) | — | — | — |
Capex
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 350.82 | 285.54 | 385.64 | 469.12 | ‡‡‡‡‡ | — | — |
FCF
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 835.13 | 971.01 | 1,064.34 | 1,448.65 | — | — | — |
Working Cap'
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 1,467.70 | 1,605.65 | 1,729.35 | 2,208.43 | — | — | — |
Total Debt
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 1,350.37 | 1,478.63 | 1,554.25 | 2,083.24 | — | — | — |
Net Debt
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 1,879.77 | 1,996.42 | 2,054.16 | 2,276.76 | — | — | — |
Sh' Equity
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 6.55% | 5.35% | 5.90% | 6.76% | — | — | — |
ROA
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 5.42% | 6.77% | 7.68% | 7.85% | — | — | — |
ROIC
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 13.75% | 11.32% | 12.78% | 15.26% | — | — | — |
ROE
|
FirstCash Holdings (FCFS) has morphed into a revenue juggernaut since its 2016 merger, surging from $1.09 billion to $3.39 billion by 2024—a 15% CAGR fueled by shrewd acquisitions, store expansions, and operational efficiency that doubled revenue per employee. Thriving in inflation and recessions, pawnshops deliver quick liquidity to cash-strapped consumers, with post-COVID rebound exploding revenue 61% in 2022. Analysts forecast continued acceleration to $4.98 billion by 2028, EPS doubling to $14.54, margins recovering to 50%+, and ROE hitting 15%—a cash-spewing machine with FCF poised to fund growth or dividends.
Yet, this rocket has mounting drag: debt ballooned 279% to $1.72 billion to finance the spree, leverage creeping amid high rates, while depreciation spiked on acquired assets. Insider profit-taking raises red flags—no buys, just $25 million in sells by top execs at peak prices, signaling caution despite rosy projections. Valuation looks reasonable with contracting PE to 12.5x by 2028 and attractive EV/FCF, but execution risks in macro stress could echo past downturns.
Is FCFS the resilient underdog of consumer finance, compounding patiently for patient bulls—or a debt-laden trap waiting for rate hikes or recession to expose cracks? Dive into the full analysis for the charts, projections, and plot twists that could make or break this gritty powerhouse.
Keep track of companies that you follow and research.
Full access to our data with predictions and indicators that we calculate daily.
Full access to our screener with tons of custom values and customizable email notifications.
Excel export of financials and screeners you define and save.