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 7,331 - -
Change - -45.71% -13.46% 7.29% 4.63% 69.14% - -
Enterprise Value (EV) 1 6,630 3,799 3,467 3,760 3,891 6,943 6,654 6,503
Change - -42.7% -8.75% 8.47% 3.47% 78.45% -4.16% -2.27%
P/E 4.28x 52.8x -111x -21.5x -66.6x -182x 609x -
PBR 3.56x 3.05x 3.21x 3.81x 3.94x 6.55x 5.32x 4.84x
PEG - -0.6x 1x -0x 1x 4.6x -5x -
Capitalization / Revenue 11.4x 4.36x 4.94x 7.09x 5.52x 7.91x 6.79x 6.02x
EV / Revenue 9.2x 3.71x 4.43x 6.43x 4.96x 7.49x 6.16x 5.34x
EV / EBITDA 51.9x 16x 38.2x -69.9x 77.8x 47.9x 35.9x 33.5x
EV / EBIT 60.5x 17.7x 53.2x -47.4x 154x 61.8x 37.3x 39.1x
EV / FCF 106x 33.1x -65.9x -147x 59.1x -1,157x 24.6x -
FCF Yield 0.94% 3.02% -1.52% -0.68% 1.69% -0.09% 4.07% -
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 2 204.51 134.05 121.49 127.66 131.93 219.71 219.71 219.71
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.($)
21.52x12.17x18.44x0.35% 5,165B
22.13x10.85x14.71x1.13% 1,943B
36.83x15.53x22.81x0.77% 1,621B
12.75x7.73x9.34x0.06% 1,046B
5.02x3.2x3.87x0.21% 937B
89.66x16.2x61.56x-.--% 837B
-43.78x8.78x24.43x-.--% 531B
193.52x42.36x86.29x-.--% 261B
Average 42.20x 14.60x 30.18x 0.31% 1,543B
Weighted average by Cap. 27.07x 12.11x 21.16x 0.45%

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. LA5 Stock
  5. Valuation Silicon Laboratories Inc.
LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!