Company Valuation: Avnet, Inc.

Data adjusted to current consolidation scope
Fiscal Period: June 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 4,004 4,188 4,375 4,654 4,416 7,982 - -
Change - 4.59% 4.48% 6.36% -5.11% 80.75% - -
Enterprise Value (EV) 5,019 5,646 7,146 7,242 4,416 7,982 7,982 7,982
Change - 12.49% 26.57% 1.35% -39.02% 80.75% 0% 0%
P/E 20.8x 6.18x 5.8x 9.48x 19.1x 21.5x 9.27x 8.62x
PBR - - - 0.95x - - - -
PEG - 0x 0.3x -0.3x -0.4x 0.5x 0x 1.15x
Capitalization / Revenue 0.2x 0.17x 0.16x 0.2x 0.2x 0.26x 0.22x 0.21x
EV / Revenue 0x 0x 0x 0x 0x 0.3x 0.22x 0.21x
EV / EBITDA 0x 0x 0x 0x 0x 8.99x 4.89x 5.04x
EV / EBIT 0x 0x 0x 0x 0x 9.89x 5.19x 5.39x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 0.85 1 1.16 1.24 1.32 1.365 1.4 1.4
Rate of return 2.11% 2.33% 2.42% 2.41% 2.51% 1.4% 1.44% 1.44%
EPS 2 1.93 6.94 8.26 5.43 2.75 4.01 10.5 11.28
Distribution rate 44% 14.4% 14% 22.8% 48% 33.5% 13.3% 12.4%
Net sales 1 19,535 24,311 26,537 23,757 22,201 27,633 35,768 37,637
EBITDA 1 497.7 1,073 1,303 983.6 694.2 939.2 1,631 1,584
EBIT 1 407 985.6 1,221 900 624 860.9 1,537 1,480
Net income 1 193.1 692.4 770.8 498.7 240.2 334.4 918.7 947.1
Net Debt 1,015 1,458 2,770 2,588 - - - -
Reference price 2 40.24 42.87 47.87 51.49 52.66 97.31 97.31 97.31
Nbr of stocks (in thousands) 99,502 97,682 91,399 90,380 83,857 82,024 - -
Announcement Date 11/08/21 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.($)
23.58x - - 1.42% 787.1Cr
37.34x13.2x24.29x0.74% 13TCr
51.19x7.73x36.35x1.59% 4.87TCr
29.75x1.37x15.73x-.--% 4.52TCr
23.83x1.99x9.55x1.32% 3.63TCr
32.62x4.96x19.75x-.--% 3.16TCr
32.83x2.28x15.85x1.46% 3.12TCr
10.9x6.07x16.91x1.39% 2.72TCr
32.49x4.97x19.87x0.71% 1.9TCr
25.73x3.27x13.66x-.--% 1.81TCr
Average 30.03x 5.09x 19.11x 0.86% 3.95TCr
Weighted average by Cap. 33.34x 7.15x 21.14x 0.84%

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.