Valuation Super Micro Computer, Inc.

Equities

Market Closed - Nasdaq Other stock markets 21:00:00 05/12/2025 GMT			After hours 00:54:58
34.69 ^USD	+1.34%		35.05	+1.04%

12-03	Digi Power Loses 6.6% on AI Infrastructure Update	MT
12-03	Digi Power Up 2% in U.S. Pre-market on AI Infrastructure Update	MT

Data adjusted to current consolidation scope

Fiscal Period: June	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	1,757	2,094	13,083	47,978	29,250	20,709	-	-
Change	-	19.23%	524.64%	266.73%	-39.03%	-29.2%	-	-
Enterprise Value (EV) ¹	1,623	2,424	12,933	48,483	28,838	18,687	18,184	17,161
Change	-	49.38%	433.57%	274.89%	-40.52%	-35.2%	-2.7%	-5.62%
P/E ratio	16.8x	7.58x	21.8x	40.8x	29.2x	20.7x	12.2x	-
PBR	-	-	7.07x	9.02x	4.62x	3.11x	2.53x	2.08x
PEG	-	0x	0x	0.5x	-1.8x	-55.64x	0.2x	-
Capitalization / Revenue	0.49x	0.4x	1.84x	3.21x	1.33x	0.57x	0.47x	0.4x
EV / Revenue	0.46x	0.47x	1.82x	3.24x	1.31x	0.51x	0.41x	0.33x
EV / EBITDA	8.74x	5.95x	15.3x	31.6x	17.7x	10.4x	7.07x	5.25x
EV / EBIT	10.3x	6.47x	15.9x	32.5x	18.4x	11x	7.19x	5.82x
EV / FCF	25x	-4.99x	20.6x	-18.6x	18.8x	-12.7x	42.1x	20.6x
FCF Yield	4%	-20.1%	4.85%	-5.38%	5.31%	-7.85%	2.38%	4.86%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	0.209	0.532	1.143	2.009	1.68	1.674	2.836	-
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	3,557	5,196	7,123	14,943	21,972	36,287	44,344	51,694
EBITDA ¹	185.7	407.3	846.7	1,535	1,626	1,790	2,573	3,270
EBIT ¹	157.5	374.8	811.8	1,494	1,567	1,702	2,530	2,950
Net income ¹	111.9	285.2	640	1,208	1,049	1,120	1,914	-
Net Debt ¹	-134.1	329.4	-150.2	504.4	-412.3	-2,022	-2,525	-3,548
Reference price ²	3.52	4.04	24.92	81.94	49.01	34.69	34.69	34.69
Nbr of stocks (in thousands)	499,343	519,069	524,885	585,565	596,818	596,971	-	-
Announcement Date	10/08/21	09/08/22	08/08/23	06/08/24	05/08/25	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
SUPER MICRO COMPUTER, INC.	20.73x	0.51x	10.44x	-.--%	20.71B
WIWYNN CORPORATION	17.59x	0.94x	12.79x	2.75%	27.82B
INSPUR ELECTRONIC INFORMATION INDUSTRY CO., LTD.	33.68x	0.53x	23.74x	0.37%	12.77B
LOONGSON TECHNOLOGY CORPORATION LIMITED	-216.15x	-	-	-	7.47B
EMBEDWAY TECHNOLOGIES (SHANGHAI) CORPORATION	52.57x	-	-	0.4%	1.25B
ASROCK INCORPORATION	16.73x	0.55x	8.98x	3.04%	975M
Average	-12.47x	0.63x	13.99x	1.31%	11.83B
Weighted average by Cap.	-2.59x	0.71x	14.20x	1.33%