Company Valuation: Silicon Laboratories Inc.

Data adjusted to current consolidation scope
Fiscal Period: January 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 8,219 4,462 3,861 4,142 4,334 7,360 - -
Change - -45.71% -13.46% 7.29% 4.63% 69.81% - -
Enterprise Value (EV) 1 6,630 3,799 3,467 3,760 3,891 6,972 6,683 6,532
Change - -42.7% -8.75% 8.47% 3.47% 79.2% -4.14% -2.26%
P/E 4.28x 52.8x -111x -21.5x -66.6x -183x 611x -
PBR 3.56x 3.05x 3.21x 3.81x 3.94x 6.57x 5.34x 4.86x
PEG - -0.6x 1x -0x 1x 4.7x -5x -
Capitalization / Revenue 11.4x 4.36x 4.94x 7.09x 5.52x 7.94x 6.82x 6.04x
EV / Revenue 9.2x 3.71x 4.43x 6.43x 4.96x 7.52x 6.19x 5.36x
EV / EBITDA 51.9x 16x 38.2x -69.9x 77.8x 48.1x 36x 33.6x
EV / EBIT 60.5x 17.7x 53.2x -47.4x 154x 62x 37.4x 39.3x
EV / FCF 106x 33.1x -65.9x -147x 59.1x -1,162x 24.7x -
FCF Yield 0.94% 3.02% -1.52% -0.68% 1.69% -0.09% 4.06% -
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 47.78 2.54 -1.09 -5.93 -1.98 -1.205 0.3608 -
Distribution rate - - - - - - - -
Net sales 1 720.9 1,024 782.3 584.4 784.8 927.2 1,080 1,218
EBITDA 1 127.7 237 90.84 -53.83 50.02 145 185.4 194.2
EBIT 1 109.7 214.4 65.13 -79.38 25.3 112.4 178.5 166.4
Net income 1 2,117 91.4 -34.52 -191 -64.91 -40.3 12.34 -
Net Debt 1 -1,589 -662.4 -394.2 -382.2 -443.6 -388.1 -677 -827.8
Reference price 2 204.51 134.05 121.49 127.66 131.93 220.58 220.58 220.58
Nbr of stocks (in thousands) 40,187 33,283 31,779 32,448 32,853 33,367 - -
Announcement Date 02/02/22 01/02/23 07/02/24 04/02/25 04/02/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-183.12x7.52x48.07x-.--% 7.36B
23.02x13.15x19.9x0.33% 5,563B
22.45x11.01x14.92x1.12% 1,975B
38.82x16.3x23.86x0.73% 1,703B
13.99x8.52x10.29x0.05% 1,148B
4.72x2.94x3.55x0.23% 891B
83.35x15.1x56.75x-.--% 780B
-41.53x8.35x23.23x-.--% 503B
201.33x43.75x89.24x-.--% 269B
Average 18.11x 14.07x 32.20x 0.27% 1,427B
Weighted average by Cap. 27.70x 12.69x 21.50x 0.43%

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. SLAB Stock
  4. Valuation Silicon Laboratories Inc.