Company Valuation: TE Connectivity

Data adjusted to current consolidation scope
Fiscal Period: September 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 47,248 36,267 37,836 45,460 64,131 61,940 - -
Change - -23.24% 4.33% 20.15% 41.07% -3.42% - -
Enterprise Value (EV) 1 50,137 39,385 40,386 48,344 68,570 65,855 65,098 65,421
Change - -21.45% 2.54% 19.71% 41.84% -3.96% -1.15% 0.5%
P/E 21.3x 15.2x 20.1x 14.5x 35.2x 19.6x 17.5x 15.6x
PBR 4.67x 3.34x 3.26x 3.63x 5.08x 4.48x 3.95x 3.45x
PEG - 1.5x -1x 0.2x -0.9x 0.3x 1.4x 1.3x
Capitalization / Revenue 3.17x 2.23x 2.36x 2.87x 3.72x 3.16x 2.92x 2.74x
EV / Revenue 3.36x 2.42x 2.52x 3.05x 3.97x 3.36x 3.07x 2.89x
EV / EBITDA 14.4x 10.5x 11.6x 12.7x 16.2x 12.7x 11.3x 10.4x
EV / EBIT 18.6x 13.3x 15.1x 16.2x 20.2x 15.3x 13.6x 12.6x
EV / FCF 25.2x 23.2x 16.8x 17.3x 21.4x 20.4x 17.8x 16.3x
FCF Yield 3.96% 4.32% 5.94% 5.79% 4.67% 4.9% 5.62% 6.12%
Dividend per Share 2 1.96 2.12 2.3 2.48 2.72 2.972 3.168 3.272
Rate of return 1.36% 1.87% 1.91% 1.66% 1.25% 1.4% 1.49% 1.54%
EPS 2 6.77 7.47 6.01 10.34 6.16 10.81 12.15 13.59
Distribution rate 29% 28.4% 38.3% 24% 44.2% 27.5% 26.1% 24.1%
Net sales 1 14,923 16,281 16,034 15,845 17,262 19,584 21,221 22,614
EBITDA 1 3,470 3,751 3,471 3,813 4,232 5,195 5,777 6,292
EBIT 1 2,701 2,966 2,677 2,987 3,394 4,293 4,779 5,192
Net income 1 2,255 2,427 1,910 3,193 1,842 3,172 3,537 3,920
Net Debt 1 2,889 3,118 2,550 2,884 4,439 3,915 3,157 3,480
Reference price 2 144.05 113.39 120.52 149.58 217.04 212.20 212.20 212.20
Nbr of stocks (in thousands) 327,997 319,839 313,939 303,919 295,481 291,896 - -
Announcement Date 10/27/21 A 11/2/22 A 11/1/23 A 10/30/24 A 10/29/25 A - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
34.87x6.27x19.19x0.63% 198B
15.55x0.34x7.61x3.3% 121B
90.92x10.63x42.95x0.55% 123B
39.79x15.11x30.31x0.27% 115B
113.25x10.93x54.41x0.14% 98.7B
93.43x10.97x46.55x0.01% 74.12B
23.4x1.31x14.4x0.46% 72.58B
55.54x12.09x36.92x0.7% 64.02B
96.26x37.92x79.59x0.3% 53.16B
Average 62.56x 11.73x 36.88x 0.71% 102.2B
Weighted average by Cap. 57.68x 9.90x 32.58x 0.79%

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

LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!