Company Valuation: TE Connectivity plc

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 59,515 - -
Change - -23.24% 4.33% 20.15% 41.07% -7.2% - -
Enterprise Value (EV) 1 50,137 39,385 40,386 48,344 68,570 67,227 62,973 62,129
Change - -21.45% 2.54% 19.71% 41.84% -1.96% -0.58% -1.34%
P/E 21.3x 15.2x 20.1x 14.5x 35.2x 19.7x 15.9x 13.9x
PBR 4.67x 3.34x 3.26x 3.63x 5.08x 4.63x 3.85x 3.3x
PEG - 1.5x -1x 0.2x -0.9x 0.2x 0.8x 1x
Capitalization / Revenue 3.17x 2.23x 2.36x 2.87x 3.72x 3.18x 2.66x 2.49x
EV / Revenue 3.36x 2.42x 2.52x 3.05x 3.97x 3.38x 2.82x 2.6x
EV / EBITDA 14.4x 10.5x 11.6x 12.7x 16.2x 13x 10.5x 9.46x
EV / EBIT 18.6x 13.3x 15.1x 16.2x 20.2x 15.4x 12.4x 11.1x
EV / FCF 25.2x 23.2x 16.8x 17.3x 21.4x 19.7x 16.5x 14.7x
FCF Yield 3.96% 4.32% 5.94% 5.79% 4.67% 5.08% 6.07% 6.79%
Dividend per Share 2 1.96 2.12 2.3 2.48 2.72 2.914 3.096 3.251
Rate of return 1.36% 1.87% 1.91% 1.66% 1.25% 1.41% 1.5% 1.57%
EPS 2 6.77 7.47 6.01 10.34 6.16 11.07 13.01 14.89
Distribution rate 29% 28.4% 38.3% 24% 44.2% 26.8% 23.8% 21.8%
Net sales 1 14,923 16,281 16,034 15,845 17,262 19,885 22,353 23,939
EBITDA 1 3,470 3,751 3,471 3,813 4,232 5,176 6,010 6,571
EBIT 1 2,701 2,966 2,677 2,987 3,394 4,370 5,092 5,597
Net income 1 2,255 2,427 1,910 3,193 1,842 3,253 3,743 4,177
Net Debt 1 2,889 3,118 2,550 2,884 4,439 3,942 3,458 2,614
Reference price 2 144.05 113.39 120.52 149.58 217.04 207.01 207.01 207.01
Nbr of stocks (in thousands) 327,997 319,839 313,939 303,919 295,481 287,501 - -
Announcement Date 10/27/21 A 11/2/22 A 11/1/23 A 10/30/24 A 10/29/25 A 10/28/26 A - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
19.03x3.19x12.22x1.41% 59.52B
27.78x5.29x15.76x0.69% 184B
28.35x10.18x18.3x0.96% 107B
12.17x0.27x5.93x4.16% 96.04B
37.74x4.99x16.9x1.07% 91.42B
19.26x1.04x11.9x0.7% 60.38B
22.15x3.71x11.91x1.45% 55.8B
38.42x4.52x19.18x0.32% 47.04B
409.6x94.85x311.8x - 39.77B
21.8x3.6x13.16x0.05% 37.98B
Average 63.63x 13.16x 43.70x 1.2% 77.9B
Weighted average by Cap. 45.22x 9.15x 29.38x 1.29%

Y-o-Y evolution of P/E

Valuation ratios - P/E - TE Connectivity plc

Historical PBR trend

Valuation ratios - PBR - TE Connectivity plc

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - TE Connectivity plc

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - TE Connectivity plc


Year-on-year evolution of the Yield

Valuation ratios - Yield - TE Connectivity plc
  1. Stock Market
  2. Stocks
  3. TEL Stock
  4. Valuation TE Connectivity plc