Company Valuation: Simpson Manufacturing Co., Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Capitalization 1 6,041 3,777 8,448 6,992 6,694 7,358 -
Change - -37.48% 123.7% -17.24% -4.26% 9.92% -
Enterprise Value (EV) 1 5,740 4,053 8,500 7,138 6,681 6,955 6,580
Change - -29.39% 109.72% -16.02% -6.4% 4.1% -5.4%
P/E ratio 22.7x 11.4x 24x 21.8x 19.6x 20x 18.3x
PBR 5.08x 2.67x - 3.89x 3.33x - -
PEG - 0.4x 3.72x -2.73x 2.33x 2.56x 1.98x
Capitalization / Revenue 3.84x 1.78x 3.82x 3.13x 2.87x 3.07x 2.91x
EV / Revenue 3.65x 1.92x 3.84x 3.2x 2.86x 2.9x 2.6x
EV / EBITDA 14x 7.79x 15.3x 13.7x 12.3x 11.9x 10.4x
EV / EBIT 15.6x 8.83x 17.7x 16.6x 14.6x 14.5x 12.6x
EV / FCF 53.3x 12x 24.9x 45.2x 22.4x 17.2x 16.5x
FCF Yield 1.87% 8.33% 4.01% 2.21% 4.45% 5.8% 6.07%
Dividend per Share 2 0.98 1.03 1.07 1.11 1.15 1.18 1.22
Rate of return 0.7% 1.16% 0.54% 0.67% 0.71% 0.66% 0.69%
EPS 2 6.12 7.76 8.26 7.6 8.24 8.882 9.702
Distribution rate 16% 13.3% 13% 14.6% 14% 13.3% 12.6%
Net sales 1 1,573 2,116 2,214 2,232 2,333 2,398 2,531
EBITDA 1 410.3 520 554.5 520.1 544.3 582.6 631.1
EBIT 1 367.8 459.1 479.8 430 458.1 478.6 520.9
Net income 1 266.4 334 354 322.2 345.1 365.8 397.8
Net Debt 1 -301.2 276.3 51.47 145.7 -13.63 -403.5 -778.8
Reference price 2 139.07 88.66 197.98 165.83 161.47 177.73 177.73
Nbr of stocks (in thousands) 43,440 42,598 42,673 42,164 41,459 41,402 -
Announcement Date 07/02/22 06/02/23 05/02/24 10/02/25 09/02/26 - -
1USD in Million2USD
Estimates

P/E ratio, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
20.01x2.9x11.94x0.66% 7.36B
12.27x0.99x6.37x3.16% 42.94B
23.37x2.96x14.4x1.87% 43.28B
-78.44x1.52x16.46x0.33% 15.31B
19.04x3.24x13.18x1.31% 14.29B
15.22x1.98x10.45x2.02% 12.91B
23.05x0.88x9.19x-.--% 9.16B
14.82x0.76x4.73x3.58% 7.84B
34.77x4.52x16.97x0.92% 8.06B
21.41x4.32x12.46x0.77% 7.47B
Average 10.55x 2.41x 11.62x 1.46% 16.86B
Weighted average by Cap. 10.20x 2.19x 11.33x 1.85%

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. SSD Stock
  4. Valuation Simpson Manufacturing Co., Inc.