Company Valuation: Avnet, Inc.

Data adjusted to current consolidation scope
Fiscal Period: June 2022 2023 2024 2025 2026 2027 2028 2029
Market Cap 1 4,262 4,340 4,603 4,416 7,084 7,337 - -
Change - 1.83% 6.07% -4.07% 60.43% 3.56% - -
Enterprise Value (EV) 5,720 7,110 7,191 4,416 7,084 7,337 7,337 7,337
Change - 24.3% 1.14% -38.59% 60.43% 3.56% 0% 0%
P/E 6.29x 5.75x 9.38x 19.1x 21.5x 8.52x 7.92x -
PBR - - 0.94x - - - - -
PEG - 0.3x -0.3x -0.4x 0.5x 0x 1.05x -
Capitalization / Revenue 0.18x 0.16x 0.19x 0.2x 0.26x 0.21x 0.19x 0.2x
EV / Revenue 0x 0x 0x 0x 0x 0.21x 0.19x 0.2x
EV / EBITDA 0x 0x 0x 0x 0x 4.5x 4.63x 5.06x
EV / EBIT 0x 0x 0x 0x 0x 4.77x 4.96x 5.46x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 1 1.16 1.24 1.32 1.4 1.4 1.4 -
Rate of return 2.29% 2.44% 2.43% 2.51% 1.62% 1.57% 1.57% -
EPS 2 6.94 8.26 5.43 2.75 4.01 10.5 11.28 -
Distribution rate 14.4% 14% 22.8% 48% 34.9% 13.3% 12.4% -
Net sales 1 24,311 26,537 23,757 22,201 27,633 35,768 37,637 37,079
EBITDA 1 1,073 1,303 983.6 694.2 939.2 1,631 1,584 1,451
EBIT 1 985.6 1,221 900 624 860.9 1,537 1,480 1,343
Net income 1 692.4 770.8 498.7 240.2 334.4 918.7 947.1 -
Net Debt 1,458 2,770 2,588 - - - - -
Reference price 2 43.63 47.48 50.93 52.66 86.37 89.39 89.39 89.39
Nbr of stocks (in thousands) 97,682 91,399 90,380 83,857 82,024 82,073 - -
Announcement Date 10/08/22 16/08/23 08/08/24 06/08/25 05/08/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
8.52x - - 1.57% 733.65Cr
35.33x12.59x22.99x0.78% 12TCr
46.65x7.76x33.82x1.72% 5.22TCr
25.97x1.21x13.83x-.--% 3.95TCr
23.37x1.97x9.58x1.31% 3.65TCr
30.52x2.16x15.01x1.53% 2.96TCr
29.21x4.45x17.74x-.--% 2.83TCr
10.94x6.1x16.95x1.39% 2.75TCr
30.67x4.72x18.84x0.75% 1.8TCr
23.08x2.96x12.41x-.--% 1.63TCr
Average 26.43x 4.88x 17.91x 0.9% 3.8TCr
Weighted average by Cap. 30.90x 6.94x 20.08x 0.9%

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. AVT Stock
  4. Valuation Avnet, Inc.