Company Valuation: Teradyne, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025 2026 2027
Capitalization 1 19,908 26,656 13,605 16,590 20,508 15,569 - -
Change - 33.89% -48.96% 21.94% 23.61% -24.08% - -
Enterprise Value (EV) 1 18,882 25,398 12,761 15,771 19,908 14,939 15,067 15,009
Change - 34.51% -49.76% 23.58% 26.23% -24.96% 0.85% -0.38%
P/E ratio 28x 29.4x 20.7x 39.8x 37.9x 32.9x 21.7x 16.3x
PBR 9.02x 10.5x 5.55x 6.63x 7.11x 5.3x 5.02x 4.61x
PEG - 1x -0.9x -1.1x 1.8x -2.9x 0.4x 0.5x
Capitalization / Revenue 6.38x 7.2x 4.31x 6.2x 7.27x 5.37x 4.53x 3.96x
EV / Revenue 6.05x 6.86x 4.04x 5.89x 7.06x 5.15x 4.38x 3.81x
EV / EBITDA 17.6x 18.7x 13x 24x 28.6x 21x 16x 13.4x
EV / EBIT 19.9x 20.6x 14.7x 28.8x 34.5x 25.3x 18.1x 14.7x
EV / FCF 27.6x 26.3x 30.8x 37.1x 42x 32.2x 23.6x 18x
FCF Yield 3.62% 3.8% 3.25% 2.7% 2.38% 3.1% 4.24% 5.57%
Dividend per Share 2 0.4 0.4 0.44 0.44 0.48 0.4971 0.5411 0.58
Rate of return 0.33% 0.24% 0.5% 0.41% 0.38% 0.51% 0.56% 0.6%
EPS 2 4.28 5.56 4.22 2.73 3.32 2.948 4.473 5.953
Distribution rate 9.35% 7.19% 10.4% 16.1% 14.5% 16.9% 12.1% 9.74%
Net sales 1 3,121 3,703 3,155 2,676 2,820 2,901 3,438 3,935
EBITDA 1 1,074 1,357 979.1 658.2 696 710.6 943.4 1,118
EBIT 1 947.2 1,232 868.4 547.3 576.3 591.1 832.6 1,023
Net income 1 784.1 1,021 715.5 448.8 542.4 479.3 733.9 887.5
Net Debt 1 -1,026 -1,258 -844.3 -819.7 -599.7 -629.4 -501.9 -559.5
Reference price 2 119.89 163.53 87.35 108.52 125.92 97.05 97.05 97.05
Nbr of stocks (in thousands) 166,056 163,004 155,756 152,879 162,861 160,420 - -
Announcement Date 27/01/21 26/01/22 25/01/23 30/01/24 29/01/25 - - -
1USD in Million2USD
Estimates

P/E ratio, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
32.92x5.15x21.02x0.51% 15.57B
31.39x10.25x22.44x0.73% 122B
36.92x9.24x24.48x0.57% 56.22B
35.94x1.87x9.46x0.18% 5.39B
45.35x2.39x11.95x0.68% 4.44B
12.69x3.9x8.44x5.52% 4.31B
37.92x - - 0.34% 3.89B
23.8x5.07x16.98x3.02% 1.37B
Average 32.12x 5.41x 16.40x 1.44% 26.68B
Weighted average by Cap. 33.06x 9.05x 22.00x 0.76%
See all sector valuations

Year-on-year evolution of the PER

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.