Company Valuation: Azenta, Inc.

Data adjusted to current consolidation scope
Fiscal Period: September 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 7,604 3,215 3,019 2,369 1,317 1,183 - -
Change - -57.72% -6.1% -21.52% -44.44% -10.13% - -
Enterprise Value (EV) 7,426 3,215 3,019 2,369 1,317 1,183 1,183 1,183
Change - -56.7% -6.1% -21.52% -44.44% -10.13% 0% 0%
P/E 68.7x 1.5x -228x -15.7x -22.1x -7.01x 107x 56.4x
PBR 5.74x 0.96x 1.15x 1.46x 0.76x 0.76x 0.76x 0.75x
PEG - 0x 2x -0x 0.4x -0x -1x 0.6x
Capitalization / Revenue 6.37x 5.79x 4.54x 3.61x 2.22x 1.97x 1.88x 1.75x
EV / Revenue 0x 0x 0x 0x 0x 1.97x 1.88x 1.75x
EV / EBITDA 0x 0x 0x 0x 0x 19.6x 14.2x 11.6x
EV / EBIT 0x 0x -0x -0x 0x 178x 41.2x 26.4x
EV / FCF 0x -0x -0x 0x 0x 29.4x 28.6x 23.9x
FCF Yield 1.28% -16.8% -0.73% 0.54% 2.91% 3.41% 3.49% 4.18%
Dividend per Share 2 0.4 0.1 - - - - - -
Rate of return 0.39% 0.23% - - - - - -
EPS 2 1.49 28.48 -0.22 -3.09 -1.3 -3.662 0.24 0.455
Distribution rate 26.8% 0.35% - - - - - -
Net sales 1 1,194 555.5 665.1 656.3 593.8 600.4 629.5 675
EBITDA 1 245.8 62.48 30.38 49.25 66.28 60.45 83.52 102.3
EBIT 1 180.5 28.45 -15.26 -2.895 15.61 6.65 28.7 44.87
Net income 1 110.7 2,133 -14.26 -164.2 -59.5 -159.2 17.3 21.4
Net Debt -177.8 - - - - - - -
Reference price 2 102.35 42.86 50.19 48.44 28.72 25.67 25.67 25.67
Nbr of stocks (in thousands) 74,297 75,020 60,154 48,916 45,840 46,093 - -
Announcement Date 10/11/21 14/11/22 13/11/23 12/11/24 21/11/25 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-7.01x - - - 1.18B
34.97x6.13x18.97x0.94% 50.25B
-23.78x350.4x-22.5x-.--% 40.39B
25.06x2.78x12.01x-.--% 34.38B
46.76x4.69x29.96x-.--% 34.4B
27.28x7.84x19.63x0.41% 26.32B
33.16x5.4x24.58x-.--% 16.14B
23.86x2.03x8.93x1.12% 13.71B
-23.08x15.14x-22.65x-.--% 13.75B
Average 15.25x 49.30x 8.62x 0.31% 25.61B
Weighted average by Cap. 19.61x 66.48x 9.65x 0.32%

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. AZTA Stock
  4. Valuation Azenta, Inc.