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 11,896 - -
Change - -52.78% 92.76% 8.78% 26.55% 164.32% - -
Enterprise Value (EV) 3,592 1,696 3,269 3,557 4,501 11,896 11,896 11,896
Change - -52.78% 92.76% 8.78% 26.55% 164.32% 0% 0%
P/E Ratio 43.3x 33.9x 40x 51.6x 84.1x 84.6x 68.1x 71.6x
PBR 4.46x 2.1x 3.61x - 4.42x 10.2x 8.65x -
PEG - -0.9x 0.7x -3.4x -3.7x 1x 2.8x -14.33x
Capitalization / Revenue 4.67x 2.27x 4.93x 4.66x 5.73x 12.3x 10.9x 8.94x
EV / Revenue 0x 0x 0x 0x 0x 12.3x 10.9x 8.94x
EV / EBITDA 0x 0x 0x 0x 0x 47x 42.3x -
EV / EBIT 0x 0x 0x 0x 0x 55.8x 42.4x 30.9x
EV / FCF 0x - - - 0x 11,896x 86.4x -
FCF Yield 2.03% - - - 0.26% 0.01% 1.16% -
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 1.06 0.65 1.05 0.89 0.69 1.803 2.242 2.13
Distribution rate - - - - - - - -
Net sales 1 769.7 747.9 663.1 763.6 785 963.6 1,093 1,331
EBITDA 1 178.7 141.4 91.39 121.1 142.9 253.1 281.2 -
EBIT 1 152.9 112.8 60.78 90.74 105.3 213.2 280.7 384.6
Net income 1 83.92 50.74 82.39 69.61 54.36 145.5 196.4 -
Net Debt - - - - - - - -
Reference price 2 45.93 22.02 42.00 45.92 58.06 152.60 152.60 152.60
Nbr of stocks (in thousands) 78,207 77,025 77,842 77,451 77,517 77,955 - -
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 Ratio, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
84.64x - - -.--% 11.9B
51.46x15.71x39.89x0.53% 724B
69.34x20.92x56.05x0.27% 486B
60.71x13.34x47.55x0.83% 205B
34.87x3.6x16.51x1.45% 82.07B
202.1x59.97x154.22x0.12% 33.65B
57.28x18.44x38.4x0.67% 27.03B
63.09x8.07x28.56x0.25% 24.84B
40.87x2.95x16.07x0.4% 21.18B
32.02x4.21x19.59x0.94% 17.55B
Average 69.64x 16.36x 46.32x 0.54% 163.38B
Weighted average by Cap. 60.38x 16.91x 46.16x 0.52%

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. FORM Stock
  4. Valuation FormFactor, Inc.
- 40% : Our Best Subscriber-Only Tools to Spot Tomorrow’s Top Investments!
d
:
:
SEIZE THE OFFER!