Valuation Align Technology, Inc.

Equities

Delayed Nasdaq Other stock markets 02:17:01 12/12/2025 am IST			5-day change	1st Jan Change
163.73 ^USD	-0.52%		+4.39%	-21.48%

09/12	Align Technology, Inc. Announces Invisalign System with Mandibular Advancement Featuring Occlusal Blocks for Class II Skeletal and Dental Correction	CI
04/12	Align Technology, Inc. Showcases Digital Dentistry Innovations At Greater New York Dental Meeting 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	42,136	51,821	16,474	20,985	15,566	11,809	-	-
Change	-	22.98%	-68.21%	27.39%	-25.83%	-24.14%	-	-
Enterprise Value (EV) ¹	41,175	50,649	15,474	20,013	14,522	10,556	10,180	9,639
Change	-	23.01%	-69.45%	29.33%	-27.44%	-27.31%	-3.56%	-5.31%
P/E ratio	23.8x	67.8x	45.7x	47.2x	37.1x	28.9x	20.9x	18.7x
PBR	13x	14.3x	4.52x	5.78x	4.06x	2.9x	2.52x	2.2x
PEG	-	-1.2x	-0.9x	1.8x	-11.34x	21.97x	0.5x	1.6x
Capitalization / Revenue	17x	13.1x	4.41x	5.43x	3.89x	2.93x	2.83x	2.71x
EV / Revenue	16.7x	12.8x	4.14x	5.18x	3.63x	2.62x	2.44x	2.21x
EV / EBITDA	69x	41.8x	16.6x	21x	14.5x	10x	9.18x	8.26x
EV / EBIT	81.9x	45.9x	19.3x	24.2x	16.6x	11.7x	10.6x	9.32x
EV / FCF	81.2x	65.7x	55.9x	32.9x	23.3x	17.7x	13.7x	11.9x
FCF Yield	1.23%	1.52%	1.79%	3.04%	4.29%	5.64%	7.28%	8.43%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	22.41	9.69	4.61	5.81	5.62	5.694	7.886	8.823
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	2,472	3,953	3,735	3,862	3,999	4,030	4,174	4,352
EBITDA ¹	596.4	1,213	929.6	953.8	1,000	1,051	1,109	1,167
EBIT ¹	502.9	1,104	803.8	826	873.2	905.9	964	1,035
Net income ¹	1,776	772	361.6	445.1	421.4	421	555.2	635.4
Net Debt ¹	-960.8	-1,171	-999.6	-972.7	-1,044	-1,253	-1,628	-2,169
Reference price ²	534.38	657.18	210.90	274.00	208.51	164.58	164.58	164.58
Nbr of stocks (in thousands)	78,850	78,853	78,112	76,589	74,653	71,750	-	-
Announcement Date	03/02/21	02/02/22	01/02/23	31/01/24	05/02/25	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
ALIGN TECHNOLOGY, INC.	28.9x	2.62x	10.05x	-.--%	1.18TCr
ABBOTT LABORATORIES	30.81x	4.86x	18.28x	1.94%	21TCr
MEDTRONIC PLC	23.21x	4.22x	14.87x	2.81%	13TCr
CENCORA, INC.	23.45x	0.2x	13.36x	0.67%	6.61TCr
BECTON, DICKINSON AND COMPANY	29.21x	3.21x	11x	2.07%	5.66TCr
HOYA CORPORATION	36.14x	8.16x	22.69x	1.07%	5.13TCr
DEXCOM, INC.	32.72x	5.71x	19.58x	-.--%	2.63TCr
STERIS PLC	31.84x	4.5x	16.25x	0.94%	2.54TCr
SARTORIUS STEDIM BIOTECH	62.89x	7.55x	24.56x	0.39%	2.37TCr
TERUMO CORPORATION	24.57x	3.06x	12.23x	1.28%	2.2TCr
Average	32.37x	4.41x	16.29x	1.12%	6.26TCr
Weighted average by Cap.	29.84x	4.37x	16.60x	1.68%