Valuation MKS Inc.

Stocks

Market Closed - Nasdaq 21:00:00 23/10/2026 BST			5-day change	1st Jan Change
196.55 ^USD	+0.22%		-8.51%	+23.00%

10-19	TTM Technologies, Inc. has entered into a definitive agreement to acquire Ophir Optics business from MKS Inc. for $650 million.	CI
10-19	MKS to Sell Ophir Optics Business to TTM Technologies for $650 Million; Shares Rise Pre-Bell	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	9,659	5,635	6,880	7,025	10,734	13,290	-	-
Change	-	-41.66%	22.09%	2.12%	52.79%	23.82%	-	-
Enterprise Value (EV) ¹	9,510	9,653	10,794	10,849	14,260	16,382	15,452	14,154
Change	-	1.51%	11.82%	0.51%	31.43%	14.88%	-5.68%	-8.4%
P/E	17.6x	15.2x	-3.74x	37.1x	36.6x	20.8x	13.8x	11.1x
PBR	3.36x	1.13x	2.78x	3.04x	3.98x	4.09x	3.15x	2.35x
PEG	-	-0.3x	0x	-0x	0.7x	0x	0.3x	0.5x
Capitalization / Revenue	3.27x	1.59x	1.9x	1.96x	2.73x	2.62x	2.17x	1.97x
EV / Revenue	3.22x	2.72x	2.98x	3.03x	3.63x	3.22x	2.52x	2.1x
EV / EBITDA	10.6x	9.96x	12.5x	11.9x	14.8x	11.5x	8.37x	7.07x
EV / EBIT	12x	11.1x	15.3x	14.2x	17.5x	12.7x	9.12x	7.56x
EV / FCF	17.2x	26.4x	46.5x	26.5x	28.7x	26.4x	17.2x	12.3x
FCF Yield	5.81%	3.78%	2.15%	3.78%	3.49%	3.79%	5.81%	8.16%
Dividend per Share ²	0.86	0.88	0.88	0.88	0.88	0.9986	1.045	1.113
Rate of return	0.49%	1.04%	0.86%	0.84%	0.55%	0.51%	0.53%	0.57%
EPS ²	9.9	5.56	-27.54	2.81	4.37	9.431	14.27	17.71
Distribution rate	8.69%	15.8%	-3.2%	31.3%	20.1%	10.6%	7.32%	6.29%
Net sales ¹	2,950	3,547	3,622	3,586	3,931	5,081	6,120	6,739
EBITDA ¹	899	969	863	914	966	1,424	1,846	2,002
EBIT ¹	795.1	870	707	763	814	1,287	1,694	1,872
Net income ¹	551.4	333	-1,841	190	295	689.4	1,009	1,323
Net Debt ¹	-149.4	4,018	3,914	3,824	3,526	3,092	2,162	864
Reference price ²	174.17	84.73	102.87	104.39	159.80	196.55	196.55	196.55
Nbr of stocks (in thousands)	55,459	66,507	66,878	67,299	67,169	67,618	-	-
Announcement Date	26/01/22	27/02/23	07/02/24	12/02/25	17/02/26	-	-	-

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.($)
MKS INC.	20.84x	3.22x	11.5x	0.51%	13.29B
PARKER-HANNIFIN CORPORATION	28.44x	5.1x	18.59x	0.92%	111B
ATLAS COPCO AB	29.42x	4.61x	17.45x	1.83%	83.61B
W.W. GRAINGER, INC.	29.04x	3.32x	19.16x	0.72%	63.58B
FASTENAL COMPANY	40.86x	6.38x	28.14x	1.87%	59.56B
KEYSIGHT TECHNOLOGIES, INC.	36.88x	7.46x	21.85x	-.--%	53.59B
FANUC CORPORATION	24.2x	4.56x	15.85x	2.69%	33.25B
TECHTRONIC INDUSTRIES COMPANY LIMITED	20.68x	1.77x	12.74x	2.27%	30.08B
INGERSOLL RAND INC.	29.33x	3.89x	14.65x	0.12%	28.51B
DOVER CORPORATION	21.88x	3.22x	13.86x	1.07%	26.83B
Average	28.16x	4.35x	17.38x	1.2%	50.33B
Weighted average by Cap.	29.80x	4.74x	18.76x	1.21%