Company Valuation: SiTime Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 5,925 2,179 2,741 5,012 9,218 21,334 - -
Change - -63.23% 25.83% 82.82% 83.93% 131.42% - -
Enterprise Value (EV) 1 5,925 2,152 2,741 4,593 8,410 22,175 21,768 21,292
Change - -63.68% 27.38% 67.54% 83.11% 163.67% -1.84% -2.18%
P/E 191x 98.7x -33.6x -53x -205x 180x 90x 48.7x
PBR 8.79x 3.25x 3.83x 7.09x 8.03x 11x 9.87x 8.06x
PEG - -3x 0x -4.6x 3.6x -1x 1x 0.6x
Capitalization / Revenue 27.1x 7.68x 19x 24.7x 28.2x 24.5x 15.8x 12.3x
EV / Revenue 27.1x 7.59x 19x 22.7x 25.7x 25.5x 16.1x 12.3x
EV / EBITDA 81.1x 24.6x -434x 150x 85.2x 65.3x 41.6x 30.4x
EV / EBIT 90.9x 28.4x -122x 8,216x 144x 70.1x 45x 32.4x
EV / FCF 509x 270x -3,084x -353x 239x 85.9x 48.2x 42.1x
FCF Yield 0.2% 0.37% -0.03% -0.28% 0.42% 1.16% 2.08% 2.38%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 1.53 1.03 -3.63 -4.05 -1.72 3.942 7.884 14.56
Distribution rate - - - - - - - -
Net sales 1 218.8 283.6 144 202.7 326.7 870 1,353 1,735
EBITDA 1 73.08 87.65 -6.31 30.63 98.75 339.5 523.2 699.9
EBIT 1 65.16 75.81 -22.44 0.559 58.56 316.3 483.3 657.6
Net income 1 32.28 23.25 -80.54 -93.6 -42.9 113.6 243.9 480
Net Debt 1 - -26.45 - -418.8 -808.4 841.4 434 -41.43
Reference price 2 292.54 101.62 122.08 214.53 353.19 709.44 709.44 709.44
Nbr of stocks (in thousands) 20,254 21,439 22,456 23,362 26,101 30,071 - -
Announcement Date 2/2/22 A 2/1/23 A 2/13/24 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.($)
179.98x25.49x65.31x-.--% 21.33B
23.43x13.34x20.12x0.32% 5,649B
23.23x11.42x15.48x1.08% 2,035B
38.4x16.23x23.84x0.73% 1,695B
14.63x8.98x10.8x0.05% 1,214B
110.59x20.07x76.37x-.--% 1,035B
5.22x3.39x4.09x0.19% 996B
-51.7x10.3x28.67x-.--% 627B
243.9x53.58x109.14x-.--% 328B
Average 65.30x 18.09x 39.31x 0.26% 1,511B
Weighted average by Cap. 31.88x 13.66x 24.78x 0.41%

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. SITM Stock
  4. Valuation SiTime Corporation