Company Valuation: Itron, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 3,102 2,288 3,435 4,896 4,166 4,153 - -
Change - -26.23% 50.12% 42.52% -14.92% -0.3% - -
Enterprise Value (EV) 1 3,390 2,539 3,588 5,087 3,934 4,860 4,602 4,195
Change - -25.1% 41.33% 41.78% -22.67% 23.53% -5.3% -8.84%
P/E -37.4x -230x 35.8x 21x 14.3x 17.1x 15.1x 13.5x
PBR 2.77x 1.96x 2.62x 3.54x 2.45x 2.33x 1.98x 1.71x
PEG - 2.6x -0x 0x 0.6x -1.1x 1.1x 1.2x
Capitalization / Revenue 1.57x 1.27x 1.58x 2.01x 1.76x 1.75x 1.65x 1.56x
EV / Revenue 1.71x 1.41x 1.65x 2.08x 1.66x 2.04x 1.82x 1.58x
EV / EBITDA 29.4x 26.7x 15.9x 15.7x 10.5x 11.9x 10.8x 8.85x
EV / EBIT -42.7x -341x 27.8x 19.3x 12.6x 14.7x 12.5x 10.2x
EV / FCF 28.2x 534x 36.6x 24.5x 10.3x 15.2x 15.2x 12x
FCF Yield 3.54% 0.19% 2.73% 4.08% 9.74% 6.56% 6.57% 8.31%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -1.83 -0.22 2.11 5.18 6.5 5.522 6.291 7.003
Distribution rate - - - - - - - -
Net sales 1 1,982 1,796 2,174 2,441 2,367 2,377 2,522 2,654
EBITDA 1 115.2 95.07 225.6 323.6 373.8 409.1 426.8 473.8
EBIT 1 -79.3 -7.439 128.9 264.1 313.1 330.1 368 411.4
Net income 1 -81.26 -9.732 96.92 239.1 301.1 248.6 282.2 319.8
Net Debt 1 287.6 250.5 152.8 191.2 -231.6 706.4 448.8 42.15
Reference price 2 68.52 50.65 75.51 108.58 92.86 94.69 94.69 94.69
Nbr of stocks (in thousands) 45,272 45,178 45,493 45,090 44,859 43,860 - -
Announcement Date 28/02/22 27/02/23 26/02/24 25/02/25 17/02/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
17.15x2.04x11.88x-.--% 415.31Cr
30.6x5.87x17.38x0.63% 20TCr
30.44x11.05x19.38x0.9% 12TCr
47.46x6x20.27x0.89% 11TCr
13.31x0.3x6.7x3.78% 11TCr
33.48x5.49x18.04x1.02% 7.95TCr
57.69x6.68x28.48x0.22% 7.1TCr
20.48x3.42x13.09x1.31% 6.4TCr
17.26x1.02x11.5x0.72% 5.81TCr
14.87x5.23x10.62x0.85% 4.78TCr
Average 28.27x 4.71x 15.73x 1.03% 8.62TCr
Weighted average by Cap. 30.52x 5.37x 16.56x 1.16%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Itron, Inc.

Historical PBR trend

Valuation ratios - PBR - Itron, Inc.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Itron, Inc.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Itron, Inc.


Year-on-year evolution of the Yield

Valuation ratios - Yield - Itron, Inc.
  1. Stock Market
  2. Stocks
  3. ITRI Stock
  4. Valuation Itron, Inc.