Company Valuation: Avid Electronics Corp.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 490.4 760.2 580.4 476.2 685.7 495.9
Change - 55.02% -23.65% -17.96% 44% -27.68%
Enterprise Value (EV) 1 539.7 823.1 520.8 402.7 550.3 393.8
Change - 52.5% -36.73% -22.67% 36.65% -28.44%
P/E -3.16x -194x -53.9x -65.5x 14.8x -65.4x
PBR 5.46x 5.55x 4.6x 4.01x 4.15x 3.2x
PEG - 2x -0x 2x -0x 1x
Capitalization / Revenue 35.4x 31.4x 7.5x 9.89x 12.5x 5.42x
EV / Revenue 39x 34x 6.73x 8.36x 10x 4.3x
EV / EBITDA -4.16x -71.1x -51.8x -37.5x -102x -159x
EV / EBIT -4.14x -66.6x -48.1x -35x -93.3x -146x
EV / FCF 1.71x -161x 4.1x 21.8x -75.6x -16.8x
FCF Yield 58.4% -0.62% 24.4% 4.58% -1.32% -5.96%
Dividend per Share 2 - - - - 0.188 -
Rate of return - - - - 0.37% -
EPS 2 -17.89 -0.2887 -0.7916 -0.5344 3.404 -0.5574
Distribution rate - - - - 5.52% -
Net sales 1 13.84 24.19 77.38 48.14 54.88 91.55
EBITDA 1 -129.6 -11.58 -10.05 -10.73 -5.397 -2.483
EBIT 1 -130.4 -12.36 -10.83 -11.51 -5.899 -2.692
Net income 1 -158.5 -3.928 -10.77 -7.271 46.32 -7.584
Net Debt 1 49.38 62.91 -59.65 -73.45 -135.4 -102.1
Reference price 2 56.47 55.87 42.66 35.00 50.40 36.45
Nbr of stocks (in thousands) 8,684 13,605 13,605 13,605 13,605 13,605
Announcement Date 30/03/21 30/03/22 31/03/23 26/03/24 17/03/25 05/03/26
1TWD in Million2TWD
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 14.61M
65.96x10.49x53.14x1.21% 221B
74.73x9.52x18.26x-.--% 100B
71.97x - - 0.14% 73.52B
60.72x11.98x45.22x0.79% 63.4B
37.04x10.46x28.32x0.98% 53.35B
67.65x8.43x33.32x0.66% 48.58B
60.55x10.04x41.22x0.73% 45.67B
8554.33x81.48x2562.01x - 45.51B
44.82x9.96x35.3x0.51% 42.05B
Average 1,004.20x 19.04x 352.10x 0.63% 69.37B
Weighted average by Cap. 620.50x 15.46x 225.01x 0.72%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. 6103 Stock
  4. Valuation Avid Electronics Corp.
-40%: Exceptional extension
d
:
:
SEIZE THE OFFER!