Company Valuation: Avnet, Inc.

Data adjusted to current consolidation scope
Fiscal Period: June 2021 2022 2023 2024 2025 2026 2027
Market Cap 1 4,004 4,188 4,375 4,654 4,416 7,120 -
Change - 4.59% 4.48% 6.36% -5.11% 61.23% -
Enterprise Value (EV) 5,019 5,646 7,146 7,242 4,416 7,120 7,120
Change - 12.49% 26.57% 1.35% -39.02% 61.23% 0%
P/E 20.8x 6.18x 5.8x 9.48x 19.1x 21.3x 12.7x
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 0.27x 0.23x
EV / Revenue 0x 0x 0x 0x 0x 0.27x 0.23x
EV / EBITDA 0x 0x 0x 0x 0x 8.02x 5.95x
EV / EBIT 0x 0x 0x 0x 0x 8.82x 6.46x
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% 1.57% 1.61%
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 30,330
EBITDA 1 497.7 1,073 1,303 983.6 694.2 887.6 1,196
EBIT 1 407 985.6 1,221 900 624 807.1 1,102
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 86.80 86.80
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 - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
35.26x12.32x22.64x0.79% 120B
39.13x5.88x27.58x2.02% 35.95B
27.2x1.25x14.33x-.--% 41B
23.16x1.87x9x1.43% 33.47B
31.06x4.74x18.93x-.--% 30.09B
32.02x2.15x14.37x1.58% 29.11B
10.75x6.03x16.73x1.39% 26.83B
31.24x4.78x19.13x0.74% 18.15B
28.8x1.55x13.59x0.44% 13.77B
Average 28.73x 4.51x 17.37x 0.93% 38.72B
Weighted average by Cap. 30.56x 6.54x 18.85x 0.91%

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