Company Valuation: Itron, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 3,102 2,288 3,435 4,896 4,166 4,096 - -
Change - -26.23% 50.12% 42.52% -14.92% -1.66% - -
Enterprise Value (EV) 1 3,390 2,539 3,588 5,087 3,934 4,703 4,423 3,907
Change - -25.1% 41.33% 41.78% -22.67% 19.54% -5.95% -11.67%
P/E -37.4x -230x 35.8x 21x 14.3x 17.5x 15x 12.9x
PBR 2.77x 1.96x 2.62x 3.54x 2.45x 2.32x 1.96x 1.67x
PEG - 2.6x -0x 0x 0.6x -1x 0.9x 0.8x
Capitalization / Revenue 1.57x 1.27x 1.58x 2.01x 1.76x 1.71x 1.61x 1.52x
EV / Revenue 1.71x 1.41x 1.65x 2.08x 1.66x 1.97x 1.74x 1.45x
EV / EBITDA 29.4x 26.7x 15.9x 15.7x 10.5x 12x 10.6x 8.03x
EV / EBIT -42.7x -341x 27.8x 19.3x 12.6x 14.9x 12x 9.12x
EV / FCF 28.2x 534x 36.6x 24.5x 10.3x 15.3x 14.6x 11x
FCF Yield 3.54% 0.19% 2.73% 4.08% 9.74% 6.53% 6.87% 9.07%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -1.83 -0.22 2.11 5.18 6.5 5.361 6.256 7.226
Distribution rate - - - - - - - -
Net sales 1 1,982 1,796 2,174 2,441 2,367 2,389 2,546 2,697
EBITDA 1 115.2 95.07 225.6 323.6 373.8 393.3 416 486.2
EBIT 1 -79.3 -7.439 128.9 264.1 313.1 316.1 368.4 428.4
Net income 1 -81.26 -9.732 96.92 239.1 301.1 239.4 281.3 326.3
Net Debt 1 287.6 250.5 152.8 191.2 -231.6 606.3 326.6 -189.5
Reference price 2 68.52 50.65 75.51 108.58 92.86 93.55 93.55 93.55
Nbr of stocks (in thousands) 45,272 45,178 45,493 45,090 44,859 43,787 - -
Announcement Date 28/02/22 27/02/23 26/02/24 25/02/25 17/02/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
17.45x1.97x11.96x-.--% 4.1B
32.79x11.6x21.19x0.84% 120B
47.47x7.91x34.41x1.55% 53.19B
26.25x1.22x13.86x-.--% 39.9B
21.2x1.8x8.82x1.44% 35.13B
28.95x2.04x14.19x1.61% 29.24B
28.54x4.35x17.35x-.--% 27.65B
10.31x5.78x16.03x1.45% 26B
31.35x4.78x19.09x0.74% 18.33B
23.23x2.96x12.42x-.--% 16.28B
Average 26.76x 4.44x 16.93x 0.76% 37.03B
Weighted average by Cap. 30.24x 6.49x 19.33x 0.9%

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

  1. Stock Market
  2. Stocks
  3. ITRI Stock
  4. Valuation Itron, Inc.
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!