Company Valuation: Trimble, Inc.

Data adjusted to current consolidation scope
Fiscal Period: January 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 21,885 12,469 13,048 17,024 18,636 11,392 - -
Change - -43.02% 4.64% 30.47% 9.47% -38.87% - -
Enterprise Value (EV) 1 22,853 13,718 15,885 17,676 19,775 12,160 11,200 10,241
Change - -39.97% 15.79% 11.27% 11.88% -38.51% -7.9% -8.56%
P/E 44.9x 28.1x 42x 11.4x 44.5x 21.8x 16x 12.7x
PBR 5.62x 3.12x 2.89x 2.98x 3.24x 1.96x 1.79x -
PEG - -3.89x -1.4x 0x -0.6x 0.8x 0.4x 0.5x
Capitalization / Revenue 5.98x 3.39x 3.43x 4.62x 5.2x 2.93x 2.71x 2.49x
EV / Revenue 6.25x 3.73x 4.18x 4.8x 5.51x 3.12x 2.66x 2.24x
EV / EBITDA 24.4x 15x 15.7x 17.7x 18.9x 10.5x 8.87x 7.47x
EV / EBIT 26.7x 16.3x 17x 18.9x 20x 11.1x 9.17x 7.6x
EV / FCF 32.4x 39.4x 28.6x 35.5x 54.8x 14.4x 11.7x 9.37x
FCF Yield 3.08% 2.54% 3.49% 2.82% 1.83% 6.94% 8.54% 10.7%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 1.94 1.8 1.25 6.09 1.76 2.246 3.045 3.835
Distribution rate - - - - - - - -
Net sales 1 3,659 3,676 3,799 3,683 3,587 3,892 4,211 4,579
EBITDA 1 936.9 917.3 1,010 1,000 1,046 1,155 1,263 1,371
EBIT 1 857 841.5 934.7 937.2 988.1 1,099 1,221 1,347
Net income 1 492.7 449.7 311.3 1,504 424 521.6 675.1 823.8
Net Debt 1 967.5 1,249 2,837 651.8 1,139 768.1 -192.1 -1,151
Reference price 2 87.19 50.56 52.45 69.71 78.33 48.87 48.87 48.87
Nbr of stocks (in thousands) 251,008 246,625 248,768 244,208 237,921 233,112 - -
Announcement Date 09/02/22 08/02/23 12/02/24 19/02/25 10/02/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
21.76x3.12x10.53x - 11.39B
31.58x9.4x17.41x1.06% 528B
19.78x3.89x11.87x1.91% 191B
47.99x5.65x15.53x-.--% 98.47B
34.61x3.28x11.8x0.19% 43.52B
5.22x95.7x1122.89x-.--% 40.98B
29.7x11.67x19.03x-.--% 26.13B
27.46x1.62x14.8x-.--% 14.15B
18.7x3.21x11.81x2.8% 10.06B
62.98x6x25.7x-.--% 9.26B
Average 29.98x 14.35x 126.14x 0.66% 97.29B
Weighted average by Cap. 29.89x 11.08x 62.40x 1%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. TRMB Stock
  4. Valuation Trimble, Inc.
LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!