Company Valuation: Teradyne, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Capitalization 1 26,656 13,605 16,590 20,508 30,313 44,841 - -
Change - -48.96% 21.94% 23.61% 47.81% 47.93% - -
Enterprise Value (EV) 1 25,398 12,761 15,771 19,908 30,191 44,234 44,052 43,473
Change - -49.76% 23.58% 26.23% 51.65% 46.51% -0.41% -1.31%
P/E ratio 29.4x 20.7x 39.8x 37.9x 55.8x 48.4x 36.1x 25.3x
PBR 10.5x 5.55x 6.63x 7.11x - 13.2x 10.4x 8.91x
PEG - -0.9x -1.1x 1.8x 12.35x 0.7x 1.1x 0.6x
Capitalization / Revenue 7.2x 4.31x 6.2x 7.27x 9.5x 10.7x 9x 7.6x
EV / Revenue 6.86x 4.04x 5.89x 7.06x 9.46x 10.6x 8.84x 7.37x
EV / EBITDA 18.7x 13x 24x 28.6x 36x 33.7x 26.8x 21.1x
EV / EBIT 20.6x 14.7x 28.8x 34.5x 42.5x 38.3x 29.3x 22.4x
EV / FCF 26.3x 30.8x 37.1x 42x 67x 46.6x 41.1x 31.8x
FCF Yield 3.8% 3.25% 2.7% 2.38% 1.49% 2.14% 2.43% 3.15%
Dividend per Share 2 0.4 0.44 0.44 0.48 0.48 0.5264 0.5712 0.6075
Rate of return 0.24% 0.5% 0.41% 0.38% 0.25% 0.18% 0.2% 0.21%
EPS 2 5.56 4.22 2.73 3.32 3.47 5.914 7.926 11.33
Distribution rate 7.19% 10.4% 16.1% 14.5% 13.8% 8.9% 7.21% 5.36%
Net sales 1 3,703 3,155 2,676 2,820 3,190 4,181 4,984 5,897
EBITDA 1 1,357 979.1 658.2 696 838.1 1,314 1,646 2,057
EBIT 1 1,232 868.4 547.3 576.3 710.1 1,154 1,502 1,941
Net income 1 1,021 715.5 448.8 542.4 554 934.7 1,235 1,660
Net Debt 1 -1,258 -844.3 -819.7 -599.7 -122 -606.8 -789.2 -1,367
Reference price 2 163.53 87.35 108.52 125.92 193.56 286.42 286.42 286.42
Nbr of stocks (in thousands) 163,004 155,756 152,879 162,861 156,608 156,556 - -
Announcement Date 26/01/22 25/01/23 30/01/24 29/01/25 02/02/26 - - -
1USD in Million2USD
Estimates

P/E ratio, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
48.43x10.58x33.67x0.18% 44.84B
39.92x14.07x30.97x0.56% 186B
53.97x16.35x35.7x0.31% 108B
35.64x14.43x28.61x1.83% 22.11B
28.73x7.93x15.48x1.92% 11.24B
70.17x - - - 11.43B
55.64x2.95x15.04x0.1% 10.09B
67.33x16.81x48.17x0.82% 7.05B
63.29x3.23x17.83x0.49% 6.47B
62.7x23.92x58.94x0.43% 4.93B
Average 52.58x 12.25x 31.60x 0.74% 41.26B
Weighted average by Cap. 46.34x 13.86x 32.02x 0.55%

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. TER Stock
  4. Valuation Teradyne, Inc.
SPRING SALE - 40%: The Best Tools Reserved for Subscribers to Identify Tomorrow's Top Investments!
d
:
:
BENEFIT NOW