Company Valuation: iRobot Corporation.

Data adjusted to current consolidation scope
Fiscal Period: December 2019 2020 2021 2022 2023 2024
Market Cap 1 1,476 2,449 1,829 1,315 1,074 242.9
Change - 65.97% -25.32% -28.09% -18.31% -77.39%
Enterprise Value (EV) 1 1,281 2,022 1,644 1,236 1,124 335.7
Change - 57.87% -18.7% -24.83% -9.09% -70.12%
P/E 17.6x 16.9x 62.8x -4.57x -3.5x -1.62x
PBR 2.27x 3.05x 2.56x 2.77x 5.49x 3.98x
PEG - 0.2x -0.8x 0x -0.75x 0x
Capitalization / Revenue 1.22x 1.71x 1.17x 1.11x 1.21x 0.36x
EV / Revenue 1.06x 1.41x 1.05x 1.04x 1.26x 0.49x
EV / EBITDA 10.5x 11x 36.2x -7.12x -5.34x -2.45x
EV / EBIT 14.8x 13.3x 114x -5.94x -4.74x -2.13x
EV / FCF 16.8x 11.6x -46.7x -44.4x 36.8x -41x
FCF Yield 5.95% 8.6% -2.14% -2.25% 2.72% -2.44%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 2.97 5.14 1.08 -10.52 -11.01 -4.92
Distribution rate - - - - - -
Net sales 1 1,214 1,430 1,565 1,183 890.6 681.8
EBITDA 1 122.3 184.4 45.47 -173.7 -210.5 -136.9
EBIT 1 86.62 151.8 14.46 -208.2 -237 -157.7
Net income 1 85.3 147.1 30.39 -286.3 -304.7 -145.5
Net Debt 1 -194.7 -426.9 -184.8 -79.29 49.2 92.8
Reference price 2 52.2000 87.0800 67.8500 48.0900 38.5600 7.9500
Nbr of stocks (in thousands) 28,271 28,127 26,958 27,351 27,866 30,559
Announcement Date 13/02/20 16/02/21 15/02/22 14/02/23 27/02/24 12/03/25
1USD in Million2USD
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 17.19L
-133.1x8.71x-128.57x-.--% 544.75Cr
33.94x3.69x26.77x-.--% 278.31Cr
-93.59x12.14x-130.27x4.6% 141.6Cr
-104.95x25.64x-342.14x - 142.66Cr
21.06x3.64x12.54x2.89% 115.93Cr
Average -55.33x 10.76x -112.33x 1.87% 203.9Cr
Weighted average by Cap. -72.63x 9.46x -104.96x 0.91%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. IRBT Stock
  4. Valuation iRobot Corporation.