Company Valuation: Avnet, Inc.

Data adjusted to current consolidation scope
Fiscal Period: June 2022 2023 2024 2025 2026 2027 2028 2029
Market Cap 1 4,262 4,340 4,603 4,416 7,084 8,302 - -
Change - 1.83% 6.07% -4.07% 60.43% 17.18% - -
Enterprise Value (EV) 5,720 7,110 7,191 4,416 7,084 8,302 8,302 8,302
Change - 24.3% 1.14% -38.59% 60.43% 17.18% 0% 0%
P/E 6.29x 5.75x 9.38x 19.1x 21.5x 9.64x 8.96x -
PBR - - 0.94x - - - - -
PEG - 0.3x -0.3x -0.4x 0.5x 0x 1.19x -
Capitalization / Revenue 0.18x 0.16x 0.19x 0.2x 0.26x 0.23x 0.22x 0.22x
EV / Revenue 0x 0x 0x 0x 0x 0.23x 0.22x 0.22x
EV / EBITDA 0x 0x 0x 0x 0x 5.09x 5.24x 5.72x
EV / EBIT 0x 0x 0x 0x 0x 5.4x 5.61x 6.18x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 1 1.16 1.24 1.32 1.4 1.4 1.4 -
Rate of return 2.29% 2.44% 2.43% 2.51% 1.62% 1.38% 1.38% -
EPS 2 6.94 8.26 5.43 2.75 4.01 10.5 11.28 -
Distribution rate 14.4% 14% 22.8% 48% 34.9% 13.3% 12.4% -
Net sales 1 24,311 26,537 23,757 22,201 27,633 35,768 37,637 37,079
EBITDA 1 1,073 1,303 983.6 694.2 939.2 1,631 1,584 1,451
EBIT 1 985.6 1,221 900 624 860.9 1,537 1,480 1,343
Net income 1 692.4 770.8 498.7 240.2 334.4 918.7 947.1 -
Net Debt 1,458 2,770 2,588 - - - - -
Reference price 2 43.63 47.48 50.93 52.66 86.37 101.15 101.15 101.15
Nbr of stocks (in thousands) 97,682 91,399 90,380 83,857 82,024 82,073 - -
Announcement Date 8/10/22 A 8/16/23 A 8/8/24 A 8/6/25 A 8/5/26 A - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
32.83x11.62x21.21x0.84% 117B
46.09x7.74x33.4x1.59% 51.96B
27.29x1.27x14.38x-.--% 41.48B
20.81x1.77x8.69x1.45% 34.1B
29.7x2.14x14.23x1.54% 29.82B
29.68x4.53x18.07x-.--% 28.79B
10.83x6.06x16.79x1.38% 26.76B
30.81x4.78x19.01x0.74% 17.94B
25.04x3.17x13.27x-.--% 17.55B
Average 28.12x 4.78x 17.67x 0.84% 40.63B
Weighted average by Cap. 30.38x 6.49x 19.37x 0.89%

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