Company Valuation: QuickLogic Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 59.8 65.96 194.2 149.6 109.7 201.1 - -
Change - 10.29% 194.42% -22.95% -26.67% 83.31% - -
Enterprise Value (EV) 59.8 65.96 194.2 149.6 109.7 201.1 201.1 201.1
Change - 10.29% 194.42% -22.95% -26.67% 83.31% 0% 0%
P/E -8.89x -14.8x -698x -37.9x -7.05x -42.2x -110x 183x
PBR 6.51x 5.58x - 5.75x - - - -
PEG - 0.4x 7.4x -0x -0x 0.6x 1.8x -1x
Capitalization / Revenue 4.71x 4.08x 9.16x 7.44x 7.97x 8.42x 7.21x 5.81x
EV / Revenue 0x 0x 0x 0x 0x 8.42x 7.21x 5.81x
EV / EBITDA -0x -0x 0x 0x - 45.7x 24.5x 17.6x
EV / EBIT -0x -0x 0x 0x -0x -115x 103x 35.9x
EV / FCF -0x -0x -0x -0x -0x -11.8x 112x 33.5x
FCF Yield -5.09% -6.36% -0.32% -3.59% -6.34% -8.45% 0.89% 2.98%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -0.57 -0.34 -0.02 -0.26 -0.91 -0.26 -0.1 0.06
Distribution rate - - - - - - - -
Net sales 1 12.68 16.18 21.2 20.11 13.77 23.87 27.92 34.6
EBITDA 1 -4.364 -1.055 4.747 4.563 - 4.4 8.2 11.4
EBIT 1 -4.99 -1.765 2.592 0.95 -8.193 -1.744 1.961 5.6
Net income 1 -6.616 -4.267 -0.263 -3.841 -14.83 -4.45 -1.95 2
Net Debt - - - - - - - -
Reference price 2 5.07 5.03 13.96 9.86 6.42 10.98 10.98 10.98
Nbr of stocks (in thousands) 11,796 13,113 13,910 15,175 17,090 18,318 - -
Announcement Date 2/16/22 A 2/27/23 A 2/27/24 A 2/25/25 A 3/3/26 A - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
-42.23x - - - 201M
22.96x13.04x19.77x0.33% 5,527B
22.87x11.23x15.22x1.1% 2,014B
39.54x16.66x24.47x0.71% 1,740B
15.03x9.2x11.08x0.05% 1,238B
109.12x19.77x75.13x-.--% 1,018B
5.21x3.36x4.07x0.2% 988B
-53.66x10.68x29.72x-.--% 651B
264.29x58.12x118.39x-.--% 356B
Average 42.57x 17.76x 37.23x 0.3% 1,504B
Weighted average by Cap. 32.20x 13.76x 24.99x 0.41%

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. QUIK Stock
  4. Valuation QuickLogic Corporation
-40%: Exceptional extension
d
:
:
SEIZE THE OFFER!