|
Market Closed -
Nasdaq
23:00:00 16/10/2026 +03
|
5-day change | 1st Jan Change | ||
| 214.83 USD | -5.99% |
|
-18.78% | +34.44% |
| 09-28 | Gold Slumps as Markets Price More Fed Hikes | MT |
| 09-21 | MKS Inc.(NasdaqGS:MKSI) added to FTSE All-World Index | CI |
Company Valuation: MKS Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 9,659 | 5,635 | 6,880 | 7,025 | 10,734 | 14,526 | - | - |
| Change | - | -41.66% | 22.09% | 2.12% | 52.79% | 35.33% | - | - |
| Enterprise Value (EV) 1 | 9,510 | 9,653 | 10,794 | 10,849 | 14,260 | 17,618 | 16,688 | 15,390 |
| Change | - | 1.51% | 11.82% | 0.51% | 31.43% | 23.55% | -5.28% | -7.78% |
| P/E | 17.6x | 15.2x | -3.74x | 37.1x | 36.6x | 22.8x | 15.1x | 12.1x |
| PBR | 3.36x | 1.13x | 2.78x | 3.04x | 3.98x | 4.47x | 3.44x | 2.57x |
| PEG | - | -0.3x | 0x | -0x | 0.7x | 0x | 0.3x | 0.5x |
| Capitalization / Revenue | 3.27x | 1.59x | 1.9x | 1.96x | 2.73x | 2.86x | 2.38x | 2.16x |
| EV / Revenue | 3.22x | 2.72x | 2.98x | 3.03x | 3.63x | 3.47x | 2.73x | 2.29x |
| EV / EBITDA | 10.6x | 9.96x | 12.5x | 11.9x | 14.8x | 12.4x | 9.13x | 7.72x |
| EV / EBIT | 12x | 11.1x | 15.3x | 14.2x | 17.5x | 13.7x | 9.88x | 8.22x |
| EV / FCF | 17.2x | 26.4x | 46.5x | 26.5x | 28.7x | 28.4x | 18.6x | 13.3x |
| FCF Yield | 5.81% | 3.78% | 2.15% | 3.78% | 3.49% | 3.52% | 5.38% | 7.51% |
| Dividend per Share 2 | 0.86 | 0.88 | 0.88 | 0.88 | 0.88 | 0.9986 | 1.045 | 1.113 |
| Rate of return | 0.49% | 1.04% | 0.86% | 0.84% | 0.55% | 0.46% | 0.49% | 0.52% |
| EPS 2 | 9.9 | 5.56 | -27.54 | 2.81 | 4.37 | 9.431 | 14.27 | 17.71 |
| Distribution rate | 8.69% | 15.8% | -3.2% | 31.3% | 20.1% | 10.6% | 7.32% | 6.29% |
| Net sales 1 | 2,950 | 3,547 | 3,622 | 3,586 | 3,931 | 5,081 | 6,114 | 6,719 |
| EBITDA 1 | 899 | 969 | 863 | 914 | 966 | 1,424 | 1,829 | 1,995 |
| EBIT 1 | 795.1 | 870 | 707 | 763 | 814 | 1,287 | 1,690 | 1,873 |
| Net income 1 | 551.4 | 333 | -1,841 | 190 | 295 | 689.4 | 1,042 | 1,338 |
| Net Debt 1 | -149.4 | 4,018 | 3,914 | 3,824 | 3,526 | 3,092 | 2,162 | 864 |
| Reference price 2 | 174.17 | 84.73 | 102.87 | 104.39 | 159.80 | 214.83 | 214.83 | 214.83 |
| Nbr of stocks (in thousands) | 55,459 | 66,507 | 66,878 | 67,299 | 67,169 | 67,618 | - | - |
| Announcement Date | 1/26/22 A | 2/27/23 A | 2/7/24 A | 2/12/25 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.($) | ||
|---|---|---|---|---|---|---|
 | 22.78x | 3.47x | 12.37x | 0.46% | 14.53B | |
| 31.11x | 5.52x | 20.13x | 0.84% | 121B | |
| 33.43x | 5.29x | 20.06x | 1.6% | 95.61B | |
| 28.62x | 3.27x | 18.89x | 0.73% | 62.68B | |
| 40.2x | 6.27x | 27.65x | 1.9% | 58.53B | |
| 38.8x | 7.86x | 23x | -.--% | 56.39B | |
| 27.11x | 4.99x | 17.47x | 2.22% | 35.39B | |
| 20.93x | 1.79x | 12.9x | 2.24% | 30.46B | |
| 31.31x | 4.1x | 15.45x | 0.11% | 30.18B | |
| 19.41x | 3.31x | 10.6x | 1.57% | 26.94B | |
| Average | 29.37x | 4.59x | 17.85x | 1.17% | 53.22B | |
| Weighted average by Cap. | 31.39x | 5.05x | 19.55x | 1.15% |
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
- Stock Market
- Stocks
- MKSI Stock
- Valuation MKS Inc.
Select your edition
All financial news and data tailored to specific country editions
