Company Valuation: FormFactor, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 3,592 1,696 3,269 3,557 4,501 6,360 - -
Change - -52.78% 92.76% 8.78% 26.55% 41.31% - -
Enterprise Value (EV) 1 3,592 1,696 3,269 3,557 4,501 6,258 6,088 5,744
Change - -52.78% 92.76% 8.78% 26.55% 39.06% -2.73% -5.64%
P/E 43.3x 33.9x 40x 51.6x 84.1x 29.5x 20.6x 14.9x
PBR 4.46x 2.1x 3.61x - 4.42x 4.62x 3.83x 3.21x
PEG - -0.9x 0.7x -3.4x -3.7x 0x 0.5x 0.4x
Capitalization / Revenue 4.67x 2.27x 4.93x 4.66x 5.73x 6.06x 4.87x 3.84x
EV / Revenue 4.67x 2.27x 4.93x 4.66x 5.73x 5.96x 4.66x 3.47x
EV / EBITDA 20.1x 12x 35.8x 29.4x 31.5x 18.6x 13.6x 8.55x
EV / EBIT 23.5x 15x 53.8x 39.2x 42.8x 20.6x 14.9x 10.1x
EV / FCF 49.3x - - - 383x 34.8x 46.6x 22.2x
FCF Yield 2.03% - - - 0.26% 2.88% 2.14% 4.51%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 1.06 0.65 1.05 0.89 0.69 2.747 3.935 5.441
Distribution rate - - - - - - - -
Net sales 1 769.7 747.9 663.1 763.6 785 1,050 1,305 1,654
EBITDA 1 178.7 141.4 91.39 121.1 142.9 337.3 446.4 672.1
EBIT 1 152.9 112.8 60.78 90.74 105.3 303.1 409.4 569.9
Net income 1 83.92 50.74 82.39 69.61 54.36 218.8 322.5 479
Net Debt 1 - - - - - -101.6 -272.4 -615.8
Reference price 2 45.93 22.02 42.00 45.92 58.06 81.12 81.12 81.12
Nbr of stocks (in thousands) 78,207 77,025 77,842 77,451 77,517 78,403 - -
Announcement Date 02/02/22 08/02/23 07/02/24 05/02/25 04/02/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
29.53x5.96x18.56x-.--% 6.36B
30.74x10.71x24.31x0.73% 547B
25.28x7.63x22.1x0.59% 264B
20.95x6.89x16.53x0.63% 250B
24.36x9.76x19.94x0.68% 180B
27.22x10.46x19.29x0.36% 128B
22.19x5.23x15.21x2.19% 118B
25.11x3.01x13.55x2.24% 70.69B
58.55x8.3x44.01x0.16% 61.03B
47.95x14.26x73.91x0.2% 36.43B
Average 31.19x 8.22x 26.74x 0.78% 166.25B
Weighted average by Cap. 27.98x 8.78x 22.61x 0.79%

Y-o-Y evolution of P/E

Valuation ratios - P/E - FormFactor, Inc.

Historical PBR trend

Valuation ratios - PBR - FormFactor, Inc.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - FormFactor, Inc.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - FormFactor, Inc.


Year-on-year evolution of the Yield

Valuation ratios - Yield - FormFactor, Inc.
  1. Stock Market
  2. Stocks
  3. FORM Stock
  4. Valuation FormFactor, Inc.