Company Valuation: Itron, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 3,102 2,288 3,435 4,896 4,166 4,380 - -
Change - -26.23% 50.12% 42.52% -14.92% 5.15% - -
Enterprise Value (EV) 1 3,390 2,539 3,588 5,087 3,934 4,986 4,707 4,190
Change - -25.1% 41.33% 41.78% -22.67% 26.75% -5.61% -10.97%
P/E -37.4x -230x 35.8x 21x 14.3x 18.7x 16x 13.8x
PBR 2.77x 1.96x 2.62x 3.54x 2.45x 2.48x 2.1x 1.78x
PEG - 2.6x -0x 0x 0.6x -1.1x 1x 0.9x
Capitalization / Revenue 1.57x 1.27x 1.58x 2.01x 1.76x 1.83x 1.72x 1.62x
EV / Revenue 1.71x 1.41x 1.65x 2.08x 1.66x 2.09x 1.85x 1.55x
EV / EBITDA 29.4x 26.7x 15.9x 15.7x 10.5x 12.7x 11.3x 8.62x
EV / EBIT -42.7x -341x 27.8x 19.3x 12.6x 15.8x 12.8x 9.78x
EV / FCF 28.2x 534x 36.6x 24.5x 10.3x 16.2x 15.5x 11.8x
FCF Yield 3.54% 0.19% 2.73% 4.08% 9.74% 6.16% 6.45% 8.46%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -1.83 -0.22 2.11 5.18 6.5 5.361 6.256 7.226
Distribution rate - - - - - - - -
Net sales 1 1,982 1,796 2,174 2,441 2,367 2,389 2,546 2,697
EBITDA 1 115.2 95.07 225.6 323.6 373.8 393.3 416 486.2
EBIT 1 -79.3 -7.439 128.9 264.1 313.1 316.1 368.4 428.4
Net income 1 -81.26 -9.732 96.92 239.1 301.1 239.4 281.3 326.3
Net Debt 1 287.6 250.5 152.8 191.2 -231.6 606.3 326.6 -189.5
Reference price 2 68.52 50.65 75.51 108.58 92.86 100.03 100.03 100.03
Nbr of stocks (in thousands) 45,272 45,178 45,493 45,090 44,859 43,787 - -
Announcement Date 2/28/22 A 2/27/23 A 2/26/24 A 2/25/25 A 2/17/26 A - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
18.66x2.09x12.68x-.--% 4.38B
34.3x12.19x22.26x0.8% 122B
43.07x7.11x31.04x1.84% 47.98B
26.84x1.25x14.27x-.--% 40.8B
23.27x1.96x9.45x1.32% 36.31B
30.44x4.63x18.47x-.--% 29.49B
30.49x2.14x14.83x1.55% 29.47B
11.23x6.24x17.41x1.35% 28.39B
30.68x4.7x18.79x0.75% 18.07B
24.75x3.15x13.2x-.--% 17.43B
Average 27.37x 4.55x 17.24x 0.76% 37.42B
Weighted average by Cap. 30.39x 6.61x 19.32x 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

  1. Stock Market
  2. Stocks
  3. ITRI Stock
  4. Valuation Itron, Inc.