Company Valuation: Avid Electronics Corp.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 490.4 760.2 580.4 476.2 685.7 495.9
Change - 55.02% -23.65% -17.96% 44% -27.68%
Enterprise Value (EV) 1 539.7 823.1 520.8 402.7 550.3 393.8
Change - 52.5% -36.73% -22.67% 36.65% -28.44%
P/E -3.16x -194x -53.9x -65.5x 14.8x -65.4x
PBR 5.46x 5.55x 4.6x 4.01x 4.15x 3.2x
PEG - 2x -0x 2x -0x 1x
Capitalization / Revenue 35.4x 31.4x 7.5x 9.89x 12.5x 5.42x
EV / Revenue 39x 34x 6.73x 8.36x 10x 4.3x
EV / EBITDA -4.16x -71.1x -51.8x -37.5x -102x -159x
EV / EBIT -4.14x -66.6x -48.1x -35x -93.3x -146x
EV / FCF 1.71x -161x 4.1x 21.8x -75.6x -16.8x
FCF Yield 58.4% -0.62% 24.4% 4.58% -1.32% -5.96%
Dividend per Share 2 - - - - 0.188 -
Rate of return - - - - 0.37% -
EPS 2 -17.89 -0.2887 -0.7916 -0.5344 3.404 -0.5574
Distribution rate - - - - 5.52% -
Net sales 1 13.84 24.19 77.38 48.14 54.88 91.55
EBITDA 1 -129.6 -11.58 -10.05 -10.73 -5.397 -2.483
EBIT 1 -130.4 -12.36 -10.83 -11.51 -5.899 -2.692
Net income 1 -158.5 -3.928 -10.77 -7.271 46.32 -7.584
Net Debt 1 49.38 62.91 -59.65 -73.45 -135.4 -102.1
Reference price 2 56.47 55.87 42.66 35.00 50.40 36.45
Nbr of stocks (in thousands) 8,684 13,605 13,605 13,605 13,605 13,605
Announcement Date 3/30/21 A 3/30/22 A 3/31/23 A 3/26/24 A 3/17/25 A 3/5/26 A
1TWD in Million2TWD
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 11.96M
51.89x8.25x42.03x1.57% 176B
60.88x9.06x17.4x-.--% 95.26B
41.53x8.95x30.98x1.36% 52.65B
45.84x - - 0.22% 46.27B
7654.11x72.33x2296.01x - 40.8B
36.46x6.73x23.74x1.19% 39.98B
40.61x6.77x27.58x1.08% 31.06B
30.79x7.14x23.52x0.64% 29.56B
37.43x4.11x20.39x1.26% 27.85B
Average 888.84x 15.42x 310.21x 0.92% 53.91B
Weighted average by Cap. 623.61x 13.27x 217.96x 0.99%

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. 6103 Stock
  4. Valuation Avid Electronics Corp.