Company Valuation: QuickLogic Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 59.8 65.96 194.2 149.6 109.7 208.3 - -
Change - 10.29% 194.42% -22.95% -26.67% 89.82% - -
Enterprise Value (EV) 59.8 65.96 194.2 149.6 109.7 208.3 208.3 208.3
Change - 10.29% 194.42% -22.95% -26.67% 89.82% 0% 0%
P/E -8.89x -14.8x -698x -37.9x -7.05x -43.7x -114x 190x
PBR 6.51x 5.58x - 5.75x - - - -
PEG - 0.4x 7.4x -0x -0x 0.6x 1.9x -1x
Capitalization / Revenue 4.71x 4.08x 9.16x 7.44x 7.97x 8.72x 7.46x 6.02x
EV / Revenue 0x 0x 0x 0x 0x 8.72x 7.46x 6.02x
EV / EBITDA -0x -0x 0x 0x - 47.3x 25.4x 18.3x
EV / EBIT -0x -0x 0x 0x -0x -119x 106x 37.2x
EV / FCF -0x -0x -0x -0x -0x -12.3x 116x 34.7x
FCF Yield -5.09% -6.36% -0.32% -3.59% -6.34% -8.16% 0.86% 2.88%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -0.57 -0.34 -0.02 -0.26 -0.91 -0.26 -0.1 0.06
Distribution rate - - - - - - - -
Net sales 1 12.68 16.18 21.2 20.11 13.77 23.87 27.92 34.6
EBITDA 1 -4.364 -1.055 4.747 4.563 - 4.4 8.2 11.4
EBIT 1 -4.99 -1.765 2.592 0.95 -8.193 -1.744 1.961 5.6
Net income 1 -6.616 -4.267 -0.263 -3.841 -14.83 -4.45 -1.95 2
Net Debt - - - - - - - -
Reference price 2 5.07 5.03 13.96 9.86 6.42 11.37 11.37 11.37
Nbr of stocks (in thousands) 11,796 13,113 13,910 15,175 17,090 18,318 - -
Announcement Date 16/02/22 27/02/23 27/02/24 25/02/25 03/03/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-43.73x - - - 208M
22.56x12.61x18.56x0.36% 5,160B
22.35x10.96x14.86x1.13% 1,951B
39.61x16.24x23.9x0.73% 1,697B
12.85x7.79x9.42x0.06% 1,054B
4.8x2.98x3.59x0.22% 883B
83.66x15.15x56.95x-.--% 782B
-37.92x7.66x21.3x-.--% 460B
192.21x41.92x85.46x-.--% 258B
30.57x11.1x20.56x2.21% 237B
Average 32.70x 14.05x 28.29x 0.52% 1,248B
Weighted average by Cap. 28.03x 12.31x 20.80x 0.49%

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. QUIK Stock
  4. Valuation QuickLogic Corporation