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 14,014 - -
Change - -43.02% 4.64% 30.47% 9.47% -24.8% - -
Enterprise Value (EV) 1 22,853 13,718 15,885 17,676 19,775 15,046 14,338 12,984
Change - -39.97% 15.79% 11.27% 11.88% -23.91% -4.71% -9.45%
P/E 44.9x 28.1x 42x 11.4x 44.5x -217x 19.9x 15.5x
PBR 5.62x 3.12x 2.89x 2.98x 3.24x 1.34x 2.4x -
PEG - -3.89x -1.4x 0x -0.6x 2x -0x 0.6x
Capitalization / Revenue 5.98x 3.39x 3.43x 4.62x 5.2x 3.57x 3.31x 3.05x
EV / Revenue 6.25x 3.73x 4.18x 4.8x 5.51x 3.83x 3.38x 2.82x
EV / EBITDA 24.4x 15x 15.7x 17.7x 18.9x 12.8x 11.2x 9.44x
EV / EBIT 26.7x 16.3x 17x 18.9x 20x 13.5x 11.7x 9.58x
EV / FCF 32.4x 39.4x 28.6x 35.5x 54.8x 18.5x 15x 11.3x
FCF Yield 3.08% 2.54% 3.49% 2.82% 1.83% 5.39% 6.65% 8.85%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 1.94 1.8 1.25 6.09 1.76 -0.2775 3.025 3.87
Distribution rate - - - - - - - -
Net sales 1 3,659 3,676 3,799 3,683 3,587 3,930 4,236 4,599
EBITDA 1 936.9 917.3 1,010 1,000 1,046 1,174 1,281 1,376
EBIT 1 857 841.5 934.7 937.2 988.1 1,115 1,226 1,355
Net income 1 492.7 449.7 311.3 1,504 424 -27.47 679.2 842.5
Net Debt 1 967.5 1,249 2,837 651.8 1,139 1,032 323.8 -1,030
Reference price 2 87.19 50.56 52.45 69.71 78.33 60.10 60.10 60.10
Nbr of stocks (in thousands) 251,008 246,625 248,768 244,208 237,921 233,180 - -
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.($)
-216.58x3.83x12.82x - 14.01B
24.08x6.44x11.52x1.32% 444B
26.29x5.27x16.63x1.44% 249B
94.24x9.18x24.57x-.--% 151B
-5.82x114.25x1522x-.--% 55.64B
37.8x3.54x13.04x0.18% 46.75B
29.81x11.6x18.97x-.--% 24.17B
35.48x2.35x21.41x-.--% 19.61B
116.44x11.2x47.73x-.--% 16.89B
23.81x3.99x14.7x2.2% 13B
Average 16.56x 17.16x 170.34x 0.57% 103.32B
Weighted average by Cap. 32.44x 12.29x 97.07x 0.97%

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.