Company Valuation: NETGEAR, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Market Cap 1 854.8 523.4 431.7 801.8 696.7 575.1 -
Change - -38.78% -17.52% 85.74% -13.11% -17.45% -
Enterprise Value (EV) 591.1 523.4 431.7 801.8 696.7 575.1 575.1
Change - -11.45% -17.52% 85.74% -13.11% -17.45% 0%
P/E 18.4x -7.61x -4.08x 66.4x -38.9x -15.3x -23x
PBR 1.27x - - - - - -
PEG - 0x -0.1x -1x 0x -0x 0.7x
Capitalization / Revenue 0.73x 0.56x 0.58x 1.19x 1x 0.85x 0.8x
EV / Revenue 0x 0x 0x 0x 0x 0.85x 0.8x
EV / EBITDA 0x -0x -0x -0x 0x 34.4x 24.4x
EV / EBIT 0x -0x -0x -0x 0x 107x 196x
EV / FCF - - - - - - -
FCF Yield - - - - - - -
Dividend per Share 2 - - - - - - -
Rate of return - - - - - - -
EPS 2 1.59 -2.38 -3.57 0.42 -0.63 -1.385 -0.92
Distribution rate - - - - - - -
Net sales 1 1,168 932.5 740.8 673.8 699.6 678.2 720.8
EBITDA 1 107.2 -6.081 -2.965 -43.12 12.77 16.71 23.62
EBIT 1 95.14 -15.64 -9.869 -49.64 5.944 5.379 2.942
Net income 1 - - - - -17.92 -39 -24.26
Net Debt -263.8 - - - - - -
Reference price 2 29.21 18.11 14.58 27.87 24.53 21.16 21.16
Nbr of stocks (in thousands) 29,265 28,899 29,608 28,770 28,403 27,179 -
Announcement Date 02/02/22 01/02/23 07/02/24 05/02/25 04/02/26 - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-15.28x - - - 575M
25.48x2.65x17.02x1.4% 35.87B
-1379x - - - 7.01B
31.29x - - - 4.54B
44.37x2.03x11.01x-.--% 2.93B
11.52x0.65x8.44x5.84% 1.1B
19.85x7.49x17.13x4.26% 1.08B
12.03x0.31x7.25x4.27% 730M
Average -156.22x 2.63x 12.17x 3.16% 6.73B
Weighted average by Cap. -156.91x 2.64x 16.21x 1.54%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


  1. Stock Market
  2. Stocks
  3. NTGR Stock
  4. Valuation NETGEAR, Inc.