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 7,940 - -
Change - 4.59% 4.48% 6.36% -5.11% 79.8% - -
Enterprise Value (EV) 5,019 5,646 7,146 7,242 4,416 7,940 7,940 7,940
Change - 12.49% 26.57% 1.35% -39.02% 79.8% 0% 0%
P/E 20.8x 6.18x 5.8x 9.48x 19.1x 21.5x 11.3x 8.86x
PBR - - - 0.95x - - - -
PEG - 0x 0.3x -0.3x -0.4x 0.5x 0x 0.3x
Capitalization / Revenue 0.2x 0.17x 0.16x 0.2x 0.2x 0.26x 0.23x 0.2x
EV / Revenue 0x 0x 0x 0x 0x 0.3x 0.23x 0.2x
EV / EBITDA 0x 0x 0x 0x 0x 8.95x 5.22x 4.92x
EV / EBIT 0x 0x 0x 0x 0x 9.84x 5.3x 5.16x
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% 1.41% 1.45% -
EPS 2 1.93 6.94 8.26 5.43 2.75 4.01 8.595 10.93
Distribution rate 44% 14.4% 14% 22.8% 48% 33.5% 16.3% -
Net sales 1 19,535 24,311 26,537 23,757 22,201 27,633 34,970 38,908
EBITDA 1 497.7 1,073 1,303 983.6 694.2 939.2 1,521 1,614
EBIT 1 407 985.6 1,221 900 624 860.9 1,498 1,539
Net income 1 193.1 692.4 770.8 498.7 240.2 334.4 806.2 908.6
Net Debt 1,015 1,458 2,770 2,588 - - - -
Reference price 2 40.24 42.87 47.87 51.49 52.66 96.80 96.80 96.80
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 05/08/26 - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
37.77x13.34x24.45x0.73% 131B
29.81x1.38x15.76x-.--% 45.31B
49.75x7.46x35x1.59% 45.78B
23.58x1.97x9.44x1.34% 36.1B
32.9x2.29x15.88x1.46% 31.39B
32.9x5.02x20.01x-.--% 31.87B
10.92x6.08x16.95x1.39% 27.27B
33.23x5.08x20.3x0.69% 19.32B
24.47x3.14x13.07x-.--% 17.23B
Average 30.59x 5.08x 18.99x 0.8% 42.8B
Weighted average by Cap. 33.41x 7.20x 20.96x 0.81%

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