Company Valuation: Lattice Semiconductor Corporation

Data adjusted to current consolidation scope
Fiscal Period: January 2021 2022 2023 2024 2025 2026 2027 2028
Capitalization 1 10,757 8,787 9,080 7,765 10,758 12,542 - -
Change - -18.31% 3.33% -14.48% 38.55% 16.58% - -
Enterprise Value (EV) 1 10,757 8,770 8,962 7,688 10,624 12,408 12,399 12,333
Change - -18.47% 2.19% -14.21% 38.19% 16.79% -0.08% -0.53%
P/E ratio 117x 50.5x 35.6x 128x 3,933x 178x 90.8x 48.9x
PBR 26.2x 18.5x 13.3x 11x 15.2x 15.9x 14x 11.8x
PEG - 0.6x 0.8x -1.7x -41.2x 0x 0.9x 0.6x
Capitalization / Revenue 20.9x 13.3x 12.3x 15.2x 20.6x 18x 15.4x 11.7x
EV / Revenue 20.9x 13.3x 12.2x 15.1x 20.3x 17.8x 15.2x 11.5x
EV / EBITDA 60.6x 30.9x 27.6x 46.2x 58.1x 48.9x 39.3x 31.4x
EV / EBIT 69.1x 34.3x 30.5x 60.2x 71.2x 54.7x 42.5x 32.3x
EV / FCF - 40.7x 35.9x 64.1x 80.1x 58.2x 47.2x 38.5x
FCF Yield - 2.46% 2.78% 1.56% 1.25% 1.72% 2.12% 2.6%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 0.67 1.27 1.85 0.44 0.02 0.515 1.01 1.873
Distribution rate - - - - - - - -
Net sales 1 515.3 660.4 737.2 509.4 523.3 696.6 816 1,071
EBITDA 1 177.6 283.8 324.5 166.4 183 253.8 315.6 392.2
EBIT 1 155.8 255.4 293.6 127.6 149.2 226.8 291.4 382.1
Net income 1 95.92 178.9 259.1 61.13 3.084 70.67 127.5 210.9
Net Debt 1 - -16.97 -117.6 -76.84 -133.9 -133.6 -143 -208.6
Reference price 2 78.55 64.11 65.78 56.28 78.65 91.69 91.69 91.69
Nbr of stocks (in thousands) 136,940 137,059 138,028 137,971 136,786 136,786 - -
Announcement Date 15/02/22 13/02/23 12/02/24 10/02/25 10/02/26 - - -
1USD in Million2USD
Estimates

P/E ratio, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
178.04x17.81x48.89x-.--% 12.54B
22.79x11.71x17.38x0.02% 4,489B
40.42x15.7x23.2x0.76% 1,622B
11.97x5.6x8.08x0.12% 454B
5.24x2.48x3.14x0.32% 442B
45.47x6.87x29.07x-.--% 331B
-303.2x4.63x15.27x-.--% 234B
30.76x9.63x19.91x2.9% 180B
37.72x11.4x18.7x1.34% 156B
15.6x3.39x9.62x2.66% 144B
Average 8.48x 8.92x 19.33x 0.81% 806.43B
Weighted average by Cap. 16.83x 11.06x 17.66x 0.33%

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. Equities
  3. LSCC Stock
  4. Valuation Lattice Semiconductor Corporation
SPRING SALE -40%: The Best Tools Reserved for Subscribers to Identify Tomorrow's Top Investments!
d
:
:
BENEFIT NOW