Company Valuation: NETGEAR, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Market Cap 1 854.8 523.4 431.7 801.8 696.7 614.2 -
Change - -38.78% -17.52% 85.74% -13.11% -11.84% -
Enterprise Value (EV) 591.1 523.4 431.7 801.8 696.7 614.2 614.2
Change - -11.45% -17.52% 85.74% -13.11% -11.84% 0%
P/E 18.4x -7.61x -4.08x 66.4x -38.9x -16.3x -24.6x
PBR 1.27x - - - - - -
PEG - 0x -0.1x -1x 0x -0x 0.7x
Capitalization / Revenue 0.73x 0.56x 0.58x 1.19x 1x 0.91x 0.85x
EV / Revenue 0x 0x 0x 0x 0x 0.91x 0.85x
EV / EBITDA 0x -0x -0x -0x 0x 36.8x 26x
EV / EBIT 0x -0x -0x -0x 0x 114x 209x
EV / FCF - - - - - - -
FCF Yield - - - - - - -
Dividend per Share 2 - - - - - - -
Rate of return - - - - - - -
EPS 2 1.59 -2.38 -3.57 0.42 -0.63 -1.385 -0.92
Distribution rate - - - - - - -
Net sales 1 1,168 932.5 740.8 673.8 699.6 678.2 720.8
EBITDA 1 107.2 -6.081 -2.965 -43.12 12.77 16.71 23.62
EBIT 1 95.14 -15.64 -9.869 -49.64 5.944 5.379 2.942
Net income 1 - - - - -17.92 -39 -24.26
Net Debt -263.8 - - - - - -
Reference price 2 29.21 18.11 14.58 27.87 24.53 22.60 22.60
Nbr of stocks (in thousands) 29,265 28,899 29,608 28,770 28,403 27,179 -
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 (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-16.32x - - - 614M
26.86x6.02x15.58x1.55% 435B
46.46x16.41x32.9x-.--% 224B
15.39x0.62x11.17x2.94% 139B
19.23x5.98x14.43x0.64% 104B
35.14x6.81x19.73x0.99% 80.37B
37.86x11.33x25.3x-.--% 74.11B
28.97x6.63x21.85x1.41% 56.49B
44.14x1.97x12.47x1.95% 49.17B
17.26x2.75x11.5x4.12% 48.06B
Average 25.50x 6.50x 18.32x 1.51% 121.03B
Weighted average by Cap. 30.12x 7.43x 19.05x 1.32%

Y-o-Y evolution of P/E

Valuation ratios - P/E - NETGEAR, Inc.

Historical PBR trend

Valuation ratios - PBR - NETGEAR, Inc.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - NETGEAR, Inc.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - NETGEAR, Inc.

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