Company Valuation: Onto Innovation Inc.

Data adjusted to current consolidation scope
Fiscal Period: January 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 5,106 3,374 6,809 8,892 8,236 11,956 - -
Change - -33.92% 101.79% 30.6% -7.38% 45.17% - -
Enterprise Value (EV) 1 5,106 3,374 6,111 8,040 7,596 10,603 10,082 9,419
Change - -33.92% 81.11% 31.57% -5.51% 39.58% -4.91% -6.58%
P/E 36.2x 15.2x 56.4x 44.3x 59.7x 40.1x 23.8x 20x
PBR 3.62x 2.11x 3.92x 4.6x 3.89x 5.75x 4.59x 3.6x
PEG - 0.3x -1.2x 0.7x -1.9x 0x 0.3x 1.1x
Capitalization / Revenue 6.47x 3.36x 8.35x 9.01x 8.19x 8.31x 6.36x 5.48x
EV / Revenue 6.47x 3.36x 7.49x 8.14x 7.56x 7.37x 5.36x 4.32x
EV / EBITDA 21.8x 10.8x 29.4x 24.4x 27.5x 22x 14.1x 11x
EV / EBIT 23.3x 11.2x 31.3x 30.1x 29.8x 23.9x 15.3x 11.9x
EV / FCF - - 40.9x 37.6x 25.3x 44.9x 18.2x 15.9x
FCF Yield - - 2.44% 2.66% 3.95% 2.23% 5.5% 6.28%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 2.86 4.49 2.46 4.06 2.78 6.07 10.25 12.16
Distribution rate - - - - - - - -
Net sales 1 788.9 1,005 815.9 987.3 1,005 1,439 1,881 2,181
EBITDA 1 233.9 311.1 207.8 329.6 276.4 483 715.3 853.3
EBIT 1 219.5 301.7 195.4 267.3 255.3 444.4 660.4 790
Net income 1 142.3 223.3 121.2 201.7 136.8 305.8 495.1 617.7
Net Debt 1 - - -697.8 -852.3 -639.6 -1,353 -1,874 -2,537
Reference price 2 103.61 68.14 138.72 180.03 165.87 243.64 243.64 243.64
Nbr of stocks (in thousands) 49,278 49,517 49,081 49,391 49,653 49,074 - -
Announcement Date 08/02/22 09/02/23 08/02/24 06/02/25 19/02/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
40.14x7.37x21.95x - 11.96B
36.31x12.2x27.75x0.65% 619B
28.62x9.47x23.37x0.42% 337B
30.23x6.78x20.88x1.62% 152B
32.51x3.52x16.25x1.6% 83.74B
41.59x13.38x27.79x0.91% 20.66B
47.67x6.39x22.31x0.31% 19.89B
20.35x2.95x12.6x1.49% 15.45B
18.14x1.64x8.07x0.72% 11.5B
Average 32.84x 7.08x 20.11x 0.97% 141.15B
Weighted average by Cap. 33.23x 9.93x 24.51x 0.78%

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. ONTO Stock
  4. Valuation Onto Innovation Inc.
LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!