Company Valuation: Silicon Laboratories Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025 2026 2027
Capitalization 1 5,537 8,237 4,350 4,305 4,146 6,803 6,803 -
Change - 48.77% -47.19% -1.05% -3.68% 64.07% 0% -
Enterprise Value (EV) 1 5,375 6,649 3,688 3,910 3,764 3,971 6,308 6,108
Change - 23.68% -44.53% 6.03% -3.74% 5.5% -1.35% -3.16%
P/E ratio 451x 4.29x 51.5x -124x -21.5x -67.9x -543x 249x
PBR 4.62x 3.57x 2.98x 3.57x 3.81x 4.02x 5.91x 5.49x
PEG - 0x -0.5x 1x -0x 1x 6.8x -1x
Capitalization / Revenue 6.24x 11.4x 4.25x 5.5x 7.09x 5.63x 7.34x 6.31x
EV / Revenue 6.06x 9.22x 3.6x 5x 6.44x 5.06x 6.81x 5.66x
EV / EBITDA 31.4x 52.1x 15.6x 43x -69.9x 79.4x 46.7x 32.3x
EV / EBIT 35x 60.6x 17.2x 60x -47.4x 157x 60.2x 37.9x
EV / FCF 46.6x 106x 32.1x -74.3x -147x 60.4x 97.9x 49.6x
FCF Yield 2.14% 0.94% 3.11% -1.35% -0.68% 1.66% 1.02% 2.01%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 0.28 47.78 2.54 -1.09 -5.93 -1.98 -0.38 0.83
Distribution rate - - - - - - - -
Net sales 1 886.7 720.9 1,024 782.3 584.4 784.8 926.9 1,078
EBITDA 1 171.2 127.7 237 90.84 -53.83 50.02 135.1 188.9
EBIT 1 153.5 109.7 214.4 65.13 -79.38 25.3 104.7 161.2
Net income 1 12.53 2,117 91.4 -34.52 -191 -64.91 -12.6 27.6
Net Debt 1 -161.3 -1,589 -662.4 -394.2 -382.2 -443.6 -494.9 -694.5
Reference price 2 126.33 204.97 130.71 135.45 127.78 206.42 206.42 206.42
Nbr of stocks (in thousands) 43,827 40,187 33,283 31,779 32,448 32,956 32,956 -
Announcement Date 03/02/21 02/02/22 01/02/23 07/02/24 04/02/25 04/02/26 - -
1USD in Million2USD
Estimates

P/E ratio, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
-107.89x8.16x114.63x-.--% 6.8B
41.06x21.14x33.08x0.02% 4,581B
44.2x16.88x25.52x0.77% 1,614B
29.1x12.38x18.02x1.08% 1,548B
11.75x5.35x7.79x0.12% 420B
15.55x6.25x10.05x0.21% 416B
47.89x7.26x30.99x-.--% 348B
-290.19x4.67x15.38x-.--% 235B
34.45x10.69x22.13x2.59% 200B
44.62x12.4x20.77x1.29% 159B
Average -12.95x 10.52x 29.83x 0.61% 952.87B
Weighted average by Cap. 29.12x 16.36x 26.34x 0.41%

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. SLAB Stock
  4. Valuation Silicon Laboratories Inc.