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 4,320 - -
Change - -26.23% 50.12% 42.52% -14.92% 3.71% - -
Enterprise Value (EV) 1 3,390 2,539 3,588 5,087 3,934 5,027 4,769 4,362
Change - -25.1% 41.33% 41.78% -22.67% 27.77% -5.12% -8.53%
P/E -37.4x -230x 35.8x 21x 14.3x 17.8x 15.7x 14.1x
PBR 2.77x 1.96x 2.62x 3.54x 2.45x 2.43x 2.06x 1.78x
PEG - 2.6x -0x 0x 0.6x -1.2x 1.1x 1.2x
Capitalization / Revenue 1.57x 1.27x 1.58x 2.01x 1.76x 1.82x 1.71x 1.63x
EV / Revenue 1.71x 1.41x 1.65x 2.08x 1.66x 2.11x 1.89x 1.64x
EV / EBITDA 29.4x 26.7x 15.9x 15.7x 10.5x 12.3x 11.2x 9.21x
EV / EBIT -42.7x -341x 27.8x 19.3x 12.6x 15.2x 13x 10.6x
EV / FCF 28.2x 534x 36.6x 24.5x 10.3x 15.8x 15.8x 12.5x
FCF Yield 3.54% 0.19% 2.73% 4.08% 9.74% 6.34% 6.34% 7.99%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -1.83 -0.22 2.11 5.18 6.5 5.522 6.291 7.003
Distribution rate - - - - - - - -
Net sales 1 1,982 1,796 2,174 2,441 2,367 2,377 2,522 2,654
EBITDA 1 115.2 95.07 225.6 323.6 373.8 409.1 426.8 473.8
EBIT 1 -79.3 -7.439 128.9 264.1 313.1 330.1 368 411.4
Net income 1 -81.26 -9.732 96.92 239.1 301.1 248.6 282.2 319.8
Net Debt 1 287.6 250.5 152.8 191.2 -231.6 706.4 448.8 42.15
Reference price 2 68.52 50.65 75.51 108.58 92.86 98.50 98.50 98.50
Nbr of stocks (in thousands) 45,272 45,178 45,493 45,090 44,859 43,860 - -
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 (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
17.84x2.11x12.29x-.--% 4.32B
29.54x5.6x16.69x0.65% 196B
30.78x11.15x20.03x0.88% 115B
13.11x0.29x6.43x3.86% 103B
42.84x5.62x19.05x0.94% 104B
16.89x2.97x11x1.41% 62.9B
19.88x1.07x12.28x0.68% 62.41B
24.86x4.17x13.34x1.29% 61.79B
40.76x4.79x20.32x0.3% 50.85B
497.82x112.01x377.14x - 46.35B
Average 73.43x 14.98x 50.86x 1.11% 81B
Weighted average by Cap. 54.80x 11.10x 36.04x 1.25%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Itron, Inc.

Historical PBR trend

Valuation ratios - PBR - Itron, Inc.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Itron, Inc.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Itron, Inc.


Year-on-year evolution of the Yield

Valuation ratios - Yield - Itron, Inc.
  1. Stock Market
  2. Stocks
  3. ITRI Stock
  4. Valuation Itron, Inc.