Company Valuation: SharkNinja, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2023 2024 2025 2026 2027
Capitalization 1 7,115 13,652 17,485 17,485 -
Change - 91.86% 28.08% 0% -
Enterprise Value (EV) 1 7,824 14,209 17,533 16,917 16,156
Change - 81.61% 23.39% -3.51% -4.5%
P/E ratio 42.6x 31.3x 26.8x 22.9x 19.9x
PBR 4.81x 7.06x 6.7x 5.22x 4.13x
PEG -0.4x 0x 0.6x 1.3x 1.3x
Capitalization / Revenue 1.67x 2.47x 2.74x 2.45x 2.23x
EV / Revenue 1.84x 2.57x 2.75x 2.37x 2.06x
EV / EBITDA 10.9x 14.9x 15.6x 13x 11.2x
EV / EBIT 12.3x 16.9x 17.5x 14.6x 12.5x
EV / FCF 49.6x 46x 40.9x 23.1x 19.6x
FCF Yield 2.02% 2.17% 2.45% 4.32% 5.09%
Dividend per Share 2 1.08 - - 0.528 1.292
Rate of return 2.11% - - 0.43% 1.04%
EPS 2 1.2 3.11 4.616 5.4 6.224
Distribution rate 90% - - 9.78% 20.8%
Net sales 1 4,254 5,529 6,385 7,144 7,840
EBITDA 1 719.7 951.1 1,127 1,296 1,440
EBIT 1 638.3 839.5 1,004 1,159 1,290
Net income 1 167.1 438.7 659.7 767.6 882.8
Net Debt 1 708.6 557.2 47.47 -568.7 -1,329
Reference price 2 51.17 97.36 123.88 123.88 123.88
Nbr of stocks (in thousands) 139,053 140,220 141,147 141,147 -
Announcement Date 15/02/24 13/02/25 - - -
1USD in Million2USD
Estimates

P/E ratio, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
26.84x2.75x15.56x-.--% 17.49B
13.18x1.03x9.27x5.19% 82.84B
11.47x0.61x5.9x4.39% 33.29B
45.31x3.54x31.13x - 10.46B
16.86x1.33x8.18x2.98% 6.58B
16.14x1.43x12.48x5.54% 5.12B
16.9x0.85x6.14x2.41% 3.6B
31.8x - - - 3.41B
11.56x0.6x5.83x4.17% 3.16B
32.49x2.36x15.86x1.23% 2.97B
Average 22.26x 1.61x 12.26x 3.24% 16.89B
Weighted average by Cap. 17.25x 1.32x 10.68x 4.19%
See all sector valuations

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. SN Stock
  4. Valuation SharkNinja, Inc.