Valuation Fabrinet

Stocks

Market Closed - NYSE 01:30:03 31/10/2026 am IST			5-day change	1st Jan Change
327.29 ^USD	-6.13%		+3.92%	-28.11%

30/10	B. Riley Cuts Fabrinet Price Target to $385 From $431, Maintains Neutral Rating	MT
15/10	B. Riley Adjusts Price Target on Fabrinet to $431 From $598, Maintains Neutral Rating	MT

Data adjusted to current consolidation scope

Fiscal Period: June	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	3,061	4,511	8,796	10,711	18,803	11,728	-	-
Change	-	47.36%	95%	21.78%	75.55%	-37.63%	-	-
Enterprise Value (EV) ¹	2,890	4,291	8,386	10,404	18,456	11,220	10,964	10,560
Change	-	48.49%	95.4%	24.07%	77.39%	-39.21%	-2.28%	-3.68%
P/E	15.5x	-	30x	32.6x	40.2x	18.7x	15.3x	12.6x
PBR	2.45x	3.06x	5.04x	5.39x	7.66x	3.95x	3.23x	2.63x
PEG	-	-	-	2.5x	1x	0.6x	0.7x	0.6x
Capitalization / Revenue	1.35x	1.71x	3.05x	3.13x	4.05x	1.92x	1.6x	1.29x
EV / Revenue	1.28x	1.62x	2.91x	3.04x	3.98x	1.84x	1.49x	1.16x
EV / EBITDA	10.6x	13.2x	23.6x	25.1x	32.5x	14.3x	11.4x	8.67x
EV / EBIT	12.3x	15.3x	27.4x	28.8x	36.9x	16.6x	13.3x	10.1x
EV / FCF	83.4x	28.2x	22.9x	50.2x	4,371x	29.1x	20.2x	16.2x
FCF Yield	1.2%	3.54%	4.36%	1.99%	0.02%	3.44%	4.96%	6.19%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	5.36	-	8.1	9.17	13.05	17.46	21.35	25.89
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	2,262	2,645	2,883	3,419	4,641	6,113	7,336	9,100
EBITDA ¹	272.9	324.7	355	414.1	568.4	782.6	963.6	1,218
EBIT ¹	234.1	280.9	306	360.7	500.1	677.4	825.8	1,049
Net income ¹	-	-	296.2	332.5	473	633	771.2	932.6
Net Debt ¹	-170.8	-219.2	-410	-306.4	-346.7	-508.3	-764.5	-1,168
Reference price ²	83.21	124.27	243.34	298.93	524.79	327.29	327.29	327.29
Nbr of stocks (in thousands)	36,785	36,297	36,145	35,831	35,830	35,835	-	-
Announcement Date	15/08/22	21/08/23	19/08/24	18/08/25	17/08/26	-	-	-

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.($)
FABRINET	18.74x	1.84x	14.34x	-.--%	1.17TCr
AMPHENOL CORPORATION	29.56x	5.68x	16.8x	0.66%	20TCr
KEYENCE CORPORATION	31.96x	11.61x	20.82x	0.87%	12TCr
CORNING INCORPORATED	43.85x	5.75x	19.47x	0.93%	11TCr
HON HAI PRECISION INDUSTRY CO., LTD.	13.18x	0.3x	6.62x	3.82%	11TCr
MURATA MANUFACTURING CO., LTD.	29.96x	4.98x	16.2x	1.11%	7.31TCr
SAMSUNG ELECTRO-MECHANICS CO., LTD.	53.36x	6.18x	26.37x	0.23%	6.61TCr
LUXSHARE PRECISION INDUSTRY CO., LTD.	16.62x	0.97x	11.36x	0.76%	5.52TCr
COHERENT CORP.	28.98x	4.09x	15.49x	0.02%	4.14TCr
EOPTOLINK TECHNOLOGY INC., LTD.	12.76x	5.35x	11.87x	0.8%	4.11TCr
Average	27.90x	4.67x	15.93x	0.92%	8.16TCr
Weighted average by Cap.	29.71x	5.37x	16.43x	1.11%