Company Valuation: TE Connectivity

Data adjusted to current consolidation scope
Fiscal Period: September 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 47,248 36,267 37,836 45,460 64,131 62,037 - -
Change - -23.24% 4.33% 20.15% 41.07% -3.27% - -
Enterprise Value (EV) 1 50,137 39,385 40,386 48,344 68,570 65,778 65,426 64,849
Change - -21.45% 2.54% 19.71% 41.84% -4.07% -0.54% -0.88%
P/E 21.3x 15.2x 20.1x 14.5x 35.2x 19.5x 17x 15x
PBR 4.67x 3.34x 3.26x 3.63x 5.08x 4.6x 4.03x 3.5x
PEG - 1.5x -1x 0.2x -0.9x 0.2x 1.1x 1.2x
Capitalization / Revenue 3.17x 2.23x 2.36x 2.87x 3.72x 3.13x 2.86x 2.68x
EV / Revenue 3.36x 2.42x 2.52x 3.05x 3.97x 3.31x 3.02x 2.8x
EV / EBITDA 14.4x 10.5x 11.6x 12.7x 16.2x 12.6x 11x 9.95x
EV / EBIT 18.6x 13.3x 15.1x 16.2x 20.2x 15.1x 13.4x 12.2x
EV / FCF 25.2x 23.2x 16.8x 17.3x 21.4x 19.9x 17.4x 15.5x
FCF Yield 3.96% 4.32% 5.94% 5.79% 4.67% 5.03% 5.76% 6.45%
Dividend per Share 2 1.96 2.12 2.3 2.48 2.72 2.921 3.1 3.336
Rate of return 1.36% 1.87% 1.91% 1.66% 1.25% 1.36% 1.45% 1.56%
EPS 2 6.77 7.47 6.01 10.34 6.16 10.97 12.63 14.24
Distribution rate 29% 28.4% 38.3% 24% 44.2% 26.6% 24.5% 23.4%
Net sales 1 14,923 16,281 16,034 15,845 17,262 19,852 21,658 23,136
EBITDA 1 3,470 3,751 3,471 3,813 4,232 5,228 5,926 6,518
EBIT 1 2,701 2,966 2,677 2,987 3,394 4,360 4,897 5,323
Net income 1 2,255 2,427 1,910 3,193 1,842 3,230 3,646 4,017
Net Debt 1 2,889 3,118 2,550 2,884 4,439 3,741 3,389 2,813
Reference price 2 144.05 113.39 120.52 149.58 217.04 214.28 214.28 214.28
Nbr of stocks (in thousands) 327,997 319,839 313,939 303,919 295,481 289,513 - -
Announcement Date 27/10/21 02/11/22 01/11/23 30/10/24 29/10/25 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
33.06x6.15x18.4x0.61% 207B
15.1x0.33x7.47x3.37% 115B
37.92x6.11x19.81x0.95% 83.64B
25.26x9.91x21.09x0.48% 82.58B
62.2x6.54x30.59x0.23% 66.21B
19.68x1.14x12.71x0.57% 63.74B
79.97x9.47x40.19x0.02% 63.61B
19.53x3.31x12.58x1.36% 62.04B
64.34x20.2x52.12x0.48% 36.91B
Average 39.67x 7.02x 23.89x 0.9% 86.72B
Weighted average by Cap. 35.72x 6.02x 20.70x 1.01%

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