Company Valuation: Avnet, Inc.

Data adjusted to current consolidation scope
Fiscal Period: June 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 4,004 4,188 4,375 4,654 4,416 6,741 - -
Change - 4.59% 4.48% 6.36% -5.11% 52.65% - -
Enterprise Value (EV) 5,019 5,646 7,146 7,242 4,416 6,741 6,741 6,741
Change - 12.49% 26.57% 1.35% -39.02% 52.65% 0% 0%
P/E 20.8x 6.18x 5.8x 9.48x 19.1x 20.2x 12x -
PBR - - - 0.95x - - - -
PEG - 0x 0.3x -0.3x -0.4x 0.4x 0.2x -
Capitalization / Revenue 0.2x 0.17x 0.16x 0.2x 0.2x 0.25x 0.22x 0.2x
EV / Revenue 0x 0x 0x 0x 0x 0.25x 0.22x 0.2x
EV / EBITDA 0x 0x 0x 0x 0x 7.59x 5.69x 5.33x
EV / EBIT 0x 0x 0x 0x 0x 8.35x 6.16x 5.77x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 0.85 1 1.16 1.24 1.32 1.365 1.4 -
Rate of return 2.11% 2.33% 2.42% 2.41% 2.51% 1.66% 1.7% -
EPS 2 1.93 6.94 8.26 5.43 2.75 4.07 6.82 -
Distribution rate 44% 14.4% 14% 22.8% 48% 33.5% 20.5% -
Net sales 1 19,535 24,311 26,537 23,757 22,201 26,856 30,558 33,639
EBITDA 1 497.7 1,073 1,303 983.6 694.2 887.6 1,184 1,264
EBIT 1 407 985.6 1,221 900 624 807.1 1,095 1,169
Net income 1 193.1 692.4 770.8 498.7 240.2 343.3 607.7 -
Net Debt 1,015 1,458 2,770 2,588 - - - -
Reference price 2 40.24 42.87 47.87 51.49 52.66 82.18 82.18 82.18
Nbr of stocks (in thousands) 99,502 97,682 91,399 90,380 83,857 82,024 - -
Announcement Date 11/08/21 10/08/22 16/08/23 08/08/24 06/08/25 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
38.25x13.23x24.36x0.76% 121B
66.81x9.76x46.97x1.12% 57.54B
33.33x1.57x17.88x-.--% 50.14B
30.79x2.51x12.05x1.08% 43.53B
38.29x2.38x17.02x1.41% 31.75B
32.17x4.87x19.42x-.--% 30.21B
9.37x5.4x10.4x2.07% 23.03B
43.68x2.27x20.65x0.39% 20.4B
34.87x5.35x21.42x0.66% 20.24B
Average 36.40x 5.26x 21.13x 0.83% 44.18B
Weighted average by Cap. 38.92x 7.16x 23.36x 0.8%

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