Company Valuation: ACM Research, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Capitalization 1 1,663 458.4 1,184 945.7 2,559 5,568 - -
Change - -72.44% 158.33% -20.15% 170.64% 117.56% - -
Enterprise Value (EV) 1 1,135 287 1,093 667.2 1,698 4,456 4,766 4,142
Change - -74.72% 280.9% -38.97% 154.47% 162.44% 6.96% -13.08%
P/E ratio 49.3x 13.1x 16.8x 9.87x 28.8x 38.3x 27.6x 19.9x
PBR 2.47x 0.57x 1.65x 1.11x 1.81x 2.91x 2.64x 2.04x
PEG - 5.67x 0.2x 0.3x -2.8x 0.7x 0.7x 0.5x
Capitalization / Revenue 6.4x 1.18x 2.12x 1.21x 2.84x 4.83x 3.88x 3.05x
EV / Revenue 4.37x 0.74x 1.96x 0.85x 1.88x 3.87x 3.32x 2.27x
EV / EBITDA 27.7x 3.53x 7.35x 3.05x 10.6x 24.3x 17.9x 11.7x
EV / EBIT 25.9x 4.3x 8.87x 3.33x 11.9x 26.7x 21.7x -
EV / FCF -23.1x -1.87x -7.97x 9.53x -25.5x 1,188x -191x 32x
FCF Yield -4.34% -53.4% -12.6% 10.5% -3.92% 0.08% -0.52% 3.13%
Dividend per Share 2 - - - - - 0.15 0.1918 0.25
Rate of return - - - - - 0.19% 0.24% 0.31%
EPS 2 0.5767 0.59 1.16 1.53 1.37 2.104 2.922 4.047
Distribution rate - - - - - 7.13% 6.56% 6.18%
Net sales 1 259.8 388.8 557.7 782.1 901.3 1,152 1,434 1,826
EBITDA 1 41.06 81.23 148.7 219.1 160 183.7 266 352.9
EBIT 1 43.82 66.76 123.2 200.6 143 166.9 219.6 -
Net income 1 37.76 39.26 77.35 103.6 94.08 141.7 197.4 272.8
Net Debt 1 -528.1 -171.4 -91.1 -278.5 -861.6 -1,112 -802.5 -1,426
Reference price 2 28.42 7.71 19.54 15.10 39.45 80.57 80.57 80.57
Nbr of stocks (in thousands) 58,524 59,460 60,608 62,628 64,876 69,109 - -
Announcement Date 25/02/22 24/02/23 28/02/24 26/02/25 26/02/26 - - -
1USD in Million2USD
Estimates

P/E ratio, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
38.3x3.87x24.25x0.19% 5.57B
37.85x11.59x33.81x0.4% 391B
54.83x8.3x41.72x0.18% 62.67B
55.88x16.5x36.37x0.66% 45.67B
40.8x10.61x27.75x0.44% 50.24B
56.64x5.58x16.41x0.05% 42.4B
71.45x14.25x66.11x0.12% 36.61B
73.23x23.6x53.37x1.18% 25.68B
81.92x18.52x80.01x0.15% 23.62B
78.37x - - 0.38% 18.89B
Average 58.93x 12.54x 42.20x 0.38% 70.21B
Weighted average by Cap. 47.50x 11.94x 37.17x 0.38%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. ACMR Stock
  4. Valuation ACM Research, Inc.
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
BENEFIT NOW