Company Valuation: FormFactor, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 3,592 1,696 3,269 3,557 4,501 6,838 - -
Change - -52.78% 92.76% 8.78% 26.55% 51.93% - -
Enterprise Value (EV) 1 3,592 1,696 3,269 3,557 4,501 6,736 6,565 6,222
Change - -52.78% 92.76% 8.78% 26.55% 49.67% -2.54% -5.23%
P/E 43.3x 33.9x 40x 51.6x 84.1x 31.9x 22.2x 16.1x
PBR 4.46x 2.1x 3.61x - 4.42x 4.98x 4.14x 3.46x
PEG - -0.9x 0.7x -3.4x -3.7x 0x 0.5x 0.4x
Capitalization / Revenue 4.67x 2.27x 4.93x 4.66x 5.73x 6.52x 5.25x 4.13x
EV / Revenue 4.67x 2.27x 4.93x 4.66x 5.73x 6.43x 5.05x 3.76x
EV / EBITDA 20.1x 12x 35.8x 29.4x 31.5x 19.9x 14.8x 9.26x
EV / EBIT 23.5x 15x 53.8x 39.2x 42.8x 22.2x 16x 10.9x
EV / FCF 49.3x - - - 383x 37.4x 50.3x 24x
FCF Yield 2.03% - - - 0.26% 2.67% 1.99% 4.16%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 1.06 0.65 1.05 0.89 0.69 2.747 3.935 5.441
Distribution rate - - - - - - - -
Net sales 1 769.7 747.9 663.1 763.6 785 1,048 1,301 1,654
EBITDA 1 178.7 141.4 91.39 121.1 142.9 338.8 442.6 672.1
EBIT 1 152.9 112.8 60.78 90.74 105.3 303.1 409.4 569.9
Net income 1 83.92 50.74 82.39 69.61 54.36 218.8 322.5 479
Net Debt 1 - - - - - -101.6 -272.4 -615.8
Reference price 2 45.93 22.02 42.00 45.92 58.06 87.53 87.53 87.53
Nbr of stocks (in thousands) 78,207 77,025 77,842 77,451 77,517 78,121 - -
Announcement Date 2/2/22 A 2/8/23 A 2/7/24 A 2/5/25 A 2/4/26 A - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
Average
Weighted average by Cap.

Y-o-Y evolution of P/E

Valuation ratios - P/E - FormFactor, Inc.

Historical PBR trend

Valuation ratios - PBR - FormFactor, Inc.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - FormFactor, Inc.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - FormFactor, Inc.


Year-on-year evolution of the Yield

Valuation ratios - Yield - FormFactor, Inc.
  1. Stock Market
  2. Stocks
  3. FORM Stock
  4. Valuation FormFactor, Inc.