Valuation Fabrinet

Equities

Market Closed - Nyse Other stock markets 21:00:02 17/02/2026 GMT			5-day change	1st Jan Change
496.78 ^USD	+0.25%		+6.54%	+9.12%

02-03	B. Riley Adjusts Price Target on Fabrinet to $452 From $366, Maintains Neutral Rating	MT
02-03	Brace for the Earnings Flood

Data adjusted to current consolidation scope

Fiscal Period: June	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	3,515	3,056	4,586	8,914	10,592	17,798	-	-
Change	-	-13.06%	50.08%	94.37%	18.83%	68.03%	-	-
Enterprise Value (EV) ¹	3,251	2,885	4,367	8,504	10,286	17,421	17,183	16,886
Change	-	-11.26%	51.37%	94.74%	20.95%	69.37%	-1.37%	-1.73%
P/E ratio	24.1x	15.5x	-	30.4x	32.2x	39.5x	35.3x	28.2x
PBR	3.16x	2.44x	3.11x	5.11x	5.33x	7.5x	6.32x	5.35x
PEG	-	0.4x	-	-	2.4x	1.1x	3x	1.1x
Capitalization / Revenue	1.87x	1.35x	1.73x	3.09x	3.1x	3.92x	3.4x	2.9x
EV / Revenue	1.73x	1.28x	1.65x	2.95x	3.01x	3.84x	3.28x	2.75x
EV / EBITDA	15.2x	10.6x	13.4x	24x	24.8x	31x	25.5x	21.6x
EV / EBIT	18.3x	12.3x	15.5x	27.8x	28.5x	35.4x	30.4x	24.5x
EV / FCF	42.7x	83.2x	28.7x	23.3x	49.6x	71.3x	38.8x	32.3x
FCF Yield	2.34%	1.2%	3.48%	4.3%	2.02%	1.4%	2.58%	3.09%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	3.95	5.36	-	8.1	9.17	12.59	14.05	17.64
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	1,879	2,262	2,645	2,883	3,419	4,539	5,234	6,134
EBITDA ¹	214.1	272.9	324.7	355	414.1	561.1	674.2	783.5
EBIT ¹	177.8	234.1	280.9	306	360.7	492	564.7	687.8
Net income ¹	148.3	-	-	296.2	332.5	455.8	511.2	640.5
Net Debt ¹	-263.5	-170.8	-219.2	-410	-306.4	-376.9	-614.9	-911.5
Reference price ²	95.29	83.07	126.35	246.62	295.62	496.78	496.78	496.78
Nbr of stocks (in thousands)	36,884	36,785	36,297	36,145	35,831	35,826	-	-
Announcement Date	16/08/21	15/08/22	21/08/23	19/08/24	18/08/25	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
FABRINET	39.46x	3.84x	31.05x	-.--%	17.8B
AMPHENOL CORPORATION	33.76x	6.21x	20.55x	0.68%	183B
HON HAI PRECISION INDUSTRY CO., LTD.	15.46x	0.36x	8.3x	3.22%	101B
TE CONNECTIVITY PLC	22.62x	3.75x	14.22x	1.23%	69.22B
LUXSHARE PRECISION INDUSTRY CO., LTD.	21.48x	1.19x	13.42x	0.49%	53.59B
EOPTOLINK TECHNOLOGY INC., LTD.	38.48x	14.41x	32.83x	0.3%	52.69B
COHERENT CORP.	54.45x	6.17x	26.09x	0.02%	41.24B
MURATA MANUFACTURING CO., LTD.	27.03x	3.25x	12.18x	1.73%	41.58B
SUZHOU TFC OPTICAL COMMUNICATION CO., LTD.	110.81x	41.63x	91.09x	0.33%	35.07B
CELESTICA INC.	44.02x	2.72x	31.62x	-.--%	32.89B
Average	40.76x	8.35x	28.14x	0.8%	62.75B
Weighted average by Cap.	34.86x	6.79x	22.94x	1.05%