Company Valuation: Lattice Semiconductor Corporation

Data adjusted to current consolidation scope
Fiscal Period: January 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 10,757 8,787 9,080 7,765 10,758 19,802 - -
Change - -18.31% 3.33% -14.48% 38.55% 84.06% - -
Enterprise Value (EV) 1 10,757 8,770 8,962 7,688 10,624 19,575 19,456 19,260
Change - -18.47% 2.19% -14.21% 38.19% 84.25% -0.61% -1.01%
P/E Ratio 117x 50.5x 35.6x 128x 3,933x 160x 102x 66.6x
PBR 26.2x 18.5x 13.3x 11x 15.2x 23.6x 19.6x 15.8x
PEG - 0.6x 0.8x -1.7x -41.2x 0x 1.8x 1.3x
Capitalization / Revenue 20.9x 13.3x 12.3x 15.2x 20.6x 26.3x 21.5x 17.6x
EV / Revenue 20.9x 13.3x 12.2x 15.1x 20.3x 26x 21.2x 17.1x
EV / EBITDA 60.6x 30.9x 27.6x 46.2x 58.1x 66.5x 52.9x 42.8x
EV / EBIT 69.1x 34.3x 30.5x 60.2x 71.2x 75.3x 57.6x 45.3x
EV / FCF - 40.7x 35.9x 64.1x 80.1x 89.5x 71.8x 52.6x
FCF Yield - 2.46% 2.78% 1.56% 1.25% 1.12% 1.39% 1.9%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 0.67 1.27 1.85 0.44 0.02 0.9033 1.417 2.17
Distribution rate - - - - - - - -
Net sales 1 515.3 660.4 737.2 509.4 523.3 753.5 919.8 1,128
EBITDA 1 177.6 283.8 324.5 166.4 183 294.4 368.1 449.8
EBIT 1 155.8 255.4 293.6 127.6 149.2 260.1 337.5 425
Net income 1 95.92 178.9 259.1 61.13 3.084 123.1 187.5 263.1
Net Debt 1 - -16.97 -117.6 -76.84 -133.9 -226.3 -345.3 -542.1
Reference price 2 78.55 64.11 65.78 56.28 78.65 144.53 144.53 144.53
Nbr of stocks (in thousands) 1,36,940 1,37,059 1,38,028 1,37,971 1,36,786 1,37,008 - -
Announcement Date 15/02/22 13/02/23 12/02/24 10/02/25 10/02/26 - - -
1USD in Million2USD
Estimates

P/E Ratio, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
160x25.98x66.49x-.--% 1.98TCr
21.91x12.28x18.31x0.37% 4,97000Cr
23.51x11.05x15.09x1.07% 1,89400Cr
42.28x17.41x25.57x0.68% 1,81800Cr
16.6x9.62x11.64x0.05% 1,10700Cr
7.11x4.02x4.94x0.24% 1,00500Cr
94.2x16.61x62.69x-.--% 83TCr
-357.98x10.84x32.25x-.--% 63TCr
312.42x67.38x142.83x-.--% 41TCr
85.37x19.97x40.58x-.--% 28TCr
Average 40.54x 19.52x 42.04x 0.24% 1,29600Cr
Weighted average by Cap. 20.39x 14.08x 25.24x 0.42%

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. LSCC Stock
  4. Valuation Lattice Semiconductor Corporation
- 40% : Our Best Subscriber-Only Tools to Spot Tomorrow’s Top Investments!
d
:
:
SEIZE THE OFFER!