Company Valuation: Amkor Technology, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 6,062 5,874 8,177 6,336 9,759 13,918 - -
Change - -3.09% 39.19% -22.51% 54.03% 42.62% - -
Enterprise Value (EV) 1 6,121 5,866 7,785 5,849 9,213 15,027 14,958 15,460
Change - -4.18% 32.73% -24.87% 57.52% 63.11% -0.46% 3.36%
P/E 9.46x 7.71x 22.8x 18x 26.3x 22x 19.8x 16.9x
PBR 2.06x 1.6x 2.06x 1.53x 2.18x 2.8x 2.48x 2.18x
PEG - 0.4x -0.4x -8.76x 5.37x 0.3x 1.8x 1x
Capitalization / Revenue 0.99x 0.83x 1.26x 1x 1.45x 1.82x 1.61x 1.46x
EV / Revenue 1x 0.83x 1.2x 0.93x 1.37x 1.96x 1.73x 1.63x
EV / EBITDA 4.61x 3.84x 6.86x 5.36x 7.93x 9.62x 8.24x 7.45x
EV / EBIT 8.02x 6.54x 16.6x 13.3x 19.7x 19x 17.1x 14.5x
EV / FCF 17.9x 30.8x 15x 16.9x 48.2x -10.8x 66.2x 174x
FCF Yield 5.58% 3.25% 6.69% 5.9% 2.07% -9.25% 1.51% 0.58%
Dividend per Share 2 0.17 0.225 0.3038 0.3189 0.3316 0.3341 0.364 0.492
Rate of return 0.69% 0.94% 0.91% 1.24% 0.84% 0.6% 0.65% 0.88%
EPS 2 2.62 3.11 1.46 1.43 1.5 2.551 2.828 3.319
Distribution rate 6.49% 7.23% 20.8% 22.3% 22.1% 13.1% 12.9% 14.8%
Net sales 1 6,138 7,092 6,503 6,318 6,708 7,665 8,641 9,508
EBITDA 1 1,327 1,529 1,135 1,091 1,162 1,563 1,815 2,074
EBIT 1 763.4 897.2 470.3 438.5 467.4 791.3 873.4 1,066
Net income 1 643 765.8 359.8 354 373.9 641.1 731.1 863.4
Net Debt 1 59.72 -8.702 -391.2 -487.1 -546.1 1,109 1,039 1,541
Reference price 2 24.79 23.98 33.27 25.69 39.48 56.02 56.02 56.02
Nbr of stocks (in thousands) 244,525 244,975 245,768 246,631 247,193 248,452 - -
Announcement Date 2/14/22 A 2/13/23 A 2/5/24 A 2/10/25 A 2/9/26 A - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
21.96x1.96x9.62x0.6% 13.92B
42.85x14.48x32.87x0.55% 715B
36.96x12.32x30.28x0.33% 435B
40.97x12.44x35.96x0.36% 429B
38.45x15.05x31.22x0.46% 270B
35.11x7.94x24.19x1.38% 174B
41.4x15.54x30.21x0.23% 177B
37.95x4.08x18.82x1.36% 98.43B
59.72x8.86x47.16x0.15% 66.67B
50.58x13.49x38.04x0.12% 70.2B
Average 40.59x 10.62x 29.84x 0.55% 244.89B
Weighted average by Cap. 40.70x 12.74x 31.80x 0.51%

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. Stocks
  3. AMKR Stock
  4. Valuation Amkor Technology, Inc.