Company Valuation: Silicon Laboratories Inc.

Data adjusted to current consolidation scope
Fiscal Period: January 2021 2022 2023 2024 2025 2026 2027 2028
Capitalization 1 8,219 4,462 3,861 4,142 4,334 6,698 - -
Change - -45.71% -13.46% 7.29% 4.63% 54.54% - -
Enterprise Value (EV) 1 6,630 3,799 3,467 3,760 3,891 6,203 6,004 5,870
Change - -42.7% -8.75% 8.47% 3.47% 59.44% -3.22% -2.22%
P/E ratio 4.28x 52.8x -111x -21.5x -66.6x -830x 227x -
PBR 3.56x 3.05x 3.21x 3.81x 3.94x 5.82x 5.4x 4.48x
PEG - -0.6x 1x -0x 1x 9.5x -0x -
Capitalization / Revenue 11.4x 4.36x 4.94x 7.09x 5.52x 7.23x 6.21x 5.5x
EV / Revenue 9.2x 3.71x 4.43x 6.43x 4.96x 6.69x 5.57x 4.82x
EV / EBITDA 51.9x 16x 38.2x -69.9x 77.8x 45.9x 31.8x 30.2x
EV / EBIT 60.5x 17.7x 53.2x -47.4x 154x 59.8x 36.8x 35.3x
EV / FCF 106x 33.1x -65.9x -147x 59.1x 96.3x 48.8x -
FCF Yield 0.94% 3.02% -1.52% -0.68% 1.69% 1.04% 2.05% -
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 47.78 2.54 -1.09 -5.93 -1.98 -0.245 0.895 -
Distribution rate - - - - - - - -
Net sales 1 720.9 1,024 782.3 584.4 784.8 926.9 1,078 1,218
EBITDA 1 127.7 237 90.84 -53.83 50.02 135.1 188.9 194.2
EBIT 1 109.7 214.4 65.13 -79.38 25.3 103.7 163.3 166.4
Net income 1 2,117 91.4 -34.52 -191 -64.91 -2.068 29.97 -
Net Debt 1 -1,589 -662.4 -394.2 -382.2 -443.6 -494.9 -694.5 -827.8
Reference price 2 204.51 134.05 121.49 127.66 131.93 203.25 203.25 203.25
Nbr of stocks (in thousands) 40,187 33,283 31,779 32,448 32,853 32,956 - -
Announcement Date 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.($)
-830.94x6.7x46.01x-.--% 6.71B
22.63x11.62x17.39x0.02% 4,447B
40.5x15.1x21.94x0.83% 1,504B
15.07x6.05x9.73x0.22% 401B
11.95x5.61x8.08x0.12% 451B
45.21x6.83x28.92x-.--% 329B
-295.42x4.52x14.9x-.--% 228B
31.53x9.83x20.32x2.83% 184B
40.1x12.19x20x1.25% 167B
16.15x3.5x9.82x2.58% 149B
Average -90.32x 8.20x 19.71x 0.78% 786.58B
Weighted average by Cap. 16.51x 11.06x 17.75x 0.33%

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.