Company Valuation: FormFactor, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 3,592 1,696 3,269 3,557 4,501 10,131 - -
Change - -52.78% 92.76% 8.78% 26.55% 125.11% - -
Enterprise Value (EV) 3,592 1,696 3,269 3,557 4,501 10,131 10,131 10,131
Change - -52.78% 92.76% 8.78% 26.55% 125.11% 0% 0%
P/E 43.3x 33.9x 40x 51.6x 84.1x 53.3x 41.1x 35.7x
PBR 4.46x 2.1x 3.61x - 4.42x 8.43x 7.05x -
PEG - -0.9x 0.7x -3.4x -3.7x 0x 1.4x 2.4x
Capitalization / Revenue 4.67x 2.27x 4.93x 4.66x 5.73x 9.87x 8.53x 7.43x
EV / Revenue 0x 0x 0x 0x 0x 9.87x 8.53x 7.43x
EV / EBITDA 0x 0x 0x 0x 0x 34.9x 28.1x -
EV / EBIT 0x 0x 0x 0x 0x 38.1x 29.7x 22.5x
EV / FCF 0x - - - 0x 72.9x 27.2x -
FCF Yield 2.03% - - - 0.26% 1.37% 3.68% -
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 1.06 0.65 1.05 0.89 0.69 2.433 3.157 3.63
Distribution rate - - - - - - - -
Net sales 1 769.7 747.9 663.1 763.6 785 1,026 1,188 1,364
EBITDA 1 178.7 141.4 91.39 121.1 142.9 290.4 361 -
EBIT 1 152.9 112.8 60.78 90.74 105.3 266.1 340.9 450
Net income 1 83.92 50.74 82.39 69.61 54.36 195 267.2 -
Net Debt - - - - - - - -
Reference price 2 45.93 22.02 42.00 45.92 58.06 129.69 129.69 129.69
Nbr of stocks (in thousands) 78,207 77,025 77,842 77,451 77,517 78,121 - -
Announcement Date 02/02/22 08/02/23 07/02/24 05/02/25 04/02/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
53.31x - - -.--% 1.01TCr
39.49x13.32x30.24x0.59% 67TCr
33.55x11.12x27.43x0.36% 39TCr
32.93x7.41x22.7x1.49% 16TCr
37.21x4.01x18.48x1.39% 9.67TCr
55.61x7.32x25.55x0.27% 2.32TCr
47.59x15.4x31.98x0.79% 2.33TCr
21.97x3.21x13.65x1.39% 1.65TCr
47.39x8.87x26.42x - 1.41TCr
Average 41.00x 8.83x 24.56x 0.78% 15.65TCr
Weighted average by Cap. 37.28x 11.13x 27.47x 0.69%

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. FORM Stock
  4. Valuation FormFactor, Inc.