Company Valuation: NETGEAR, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Market Cap 1 854.8 523.4 431.7 801.8 696.7 669.1 -
Change - -38.78% -17.52% 85.74% -13.11% -3.96% -
Enterprise Value (EV) 591.1 523.4 431.7 801.8 696.7 669.1 669.1
Change - -11.45% -17.52% 85.74% -13.11% -3.96% 0%
P/E 18.4x -7.61x -4.08x 66.4x -38.9x -16.5x -24.8x
PBR 1.27x - - - - - -
PEG - 0x -0.1x -1x 0x -0x 0.7x
Capitalization / Revenue 0.73x 0.56x 0.58x 1.19x 1x 1x 0.92x
EV / Revenue 0x 0x 0x 0x 0x 1x 0.92x
EV / EBITDA 0x -0x -0x -0x 0x 51.6x 28.4x
EV / EBIT 0x -0x -0x -0x 0x -139x 114x
EV / FCF - - - - - - -
FCF Yield - - - - - - -
Dividend per Share 2 - - - - - - -
Rate of return - - - - - - -
EPS 2 1.59 -2.38 -3.57 0.42 -0.63 -1.51 -1.003
Distribution rate - - - - - - -
Net sales 1 1,168 932.5 740.8 673.8 699.6 670.5 724.3
EBITDA 1 107.2 -6.081 -2.965 -43.12 12.77 12.96 23.55
EBIT 1 95.14 -15.64 -9.869 -49.64 5.944 -4.823 5.866
Net income 1 - - - - -17.92 -45.96 -31.16
Net Debt -263.8 - - - - - -
Reference price 2 29.21 18.11 14.58 27.87 24.53 24.93 24.93
Nbr of stocks (in thousands) 29,265 28,899 29,608 28,770 28,403 26,840 -
Announcement Date 2/2/22 A 2/1/23 A 2/7/24 A 2/5/25 A 2/4/26 A - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
-16.51x - - - 669M
27.06x3.03x19.16x1.28% 38.35B
-1233x - - - 6.23B
119.17x2.97x18.1x-.--% 3.86B
25.8x - - - 3.68B
12.79x0.64x7.99x5.14% 1.26B
20.69x7.79x17.91x4.09% 1.13B
12.93x0.3x5.49x2.82% 822M
Average -128.88x 2.95x 13.73x 2.67% 7B
Weighted average by Cap. -107.95x 3.03x 18.48x 1.38%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. NTGR Stock
  4. Valuation NETGEAR, Inc.