|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 1,292.22 USD | -4.47% |
|
-5.88% | +42.70% |
| 03/07 | Alert from law firm on Monolithic Power Systems withdrawn | RE |
| 29/06 | Monolithic Power Systems, Inc.(NasdaqGS:MPWR) dropped from Russell Midcap Growth Benchmark | CI |
Company Valuation: Monolithic Power Systems, Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 22,739 | 16,599 | 30,222 | 28,863 | 43,421 | 66,456 | - | - |
| Change | - | -27% | 82.07% | -4.5% | 50.44% | 53.05% | - | - |
| Enterprise Value (EV) 1 | 22,739 | 16,384 | 29,783 | 28,000 | 42,164 | 64,659 | 63,919 | 62,931 |
| Change | - | -27.95% | 81.78% | -5.99% | 50.59% | 53.35% | -1.14% | -1.55% |
| P/E | 97.7x | 39.1x | 72x | 16.2x | 71.1x | 70.1x | 54.6x | 45x |
| PBR | 18.3x | 9.98x | 14.8x | 9x | 11.9x | 15.8x | 12.9x | 10.3x |
| PEG | - | 0.5x | -22.47x | 0x | -1.1x | 1.4x | 1.9x | 2.1x |
| Capitalization / Revenue | 18.8x | 9.25x | 16.6x | 13.1x | 15.6x | 17.9x | 14.7x | 12.5x |
| EV / Revenue | 18.8x | 9.13x | 16.4x | 12.7x | 15.1x | 17.5x | 14.1x | 11.9x |
| EV / EBITDA | 54.2x | 22.8x | 43.7x | 35x | 40.7x | 46x | 36x | 29.7x |
| EV / EBIT | 58.1x | 24.1x | 46.5x | 36.6x | 42.9x | 47.6x | 37x | 31.5x |
| EV / FCF | 101x | 87.2x | 51.3x | 43.6x | 63.3x | 64.8x | 48.9x | 40.9x |
| FCF Yield | 0.99% | 1.15% | 1.95% | 2.29% | 1.58% | 1.54% | 2.04% | 2.45% |
| Dividend per Share 2 | 2.4 | 3 | 4 | 5 | 6.24 | 7.872 | 8.546 | 9.2 |
| Rate of return | 0.49% | 0.85% | 0.63% | 0.85% | 0.69% | 0.58% | 0.63% | 0.68% |
| EPS 2 | 5.05 | 9.05 | 8.76 | 36.59 | 12.75 | 19.3 | 24.79 | 30.08 |
| Distribution rate | 47.5% | 33.1% | 45.7% | 13.7% | 48.9% | 40.8% | 34.5% | 30.6% |
| Net sales 1 | 1,208 | 1,794 | 1,821 | 2,207 | 2,790 | 3,703 | 4,527 | 5,304 |
| EBITDA 1 | 419.8 | 718 | 681.3 | 800.6 | 1,035 | 1,406 | 1,776 | 2,117 |
| EBIT 1 | 391.1 | 680.9 | 641.1 | 764.1 | 982.4 | 1,358 | 1,727 | 1,996 |
| Net income 1 | 242 | 437.7 | 427.4 | 1,787 | 615.9 | 968.3 | 1,227 | 1,495 |
| Net Debt 1 | - | -215.2 | -439.2 | -862.9 | -1,257 | -1,797 | -2,537 | -3,525 |
| Reference price 2 | 493.33 | 353.61 | 630.78 | 591.70 | 906.36 | 1,352.66 | 1,352.66 | 1,352.66 |
| Nbr of stocks (in thousands) | 46,093 | 46,942 | 47,912 | 48,780 | 47,907 | 49,130 | - | - |
| Announcement Date | 10/02/22 | 08/02/23 | 07/02/24 | 06/02/25 | 05/02/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 70.07x | 17.46x | 46x | 0.58% | 6.65TCr | |
| 22.54x | 12.69x | 18.83x | 0.36% | 5,14700Cr | |
| 24.25x | 11.6x | 15.63x | 1.05% | 1,96500Cr | |
| 43.53x | 17.92x | 26.38x | 0.66% | 1,87600Cr | |
| 12.44x | 7.55x | 9.14x | 0.06% | 1,02100Cr | |
| 6.43x | 3.77x | 4.53x | 0.27% | 1,01900Cr | |
| 98.13x | 17.14x | 64.17x | -.--% | 86TCr | |
| -265.29x | 9.13x | 27.15x | -.--% | 52TCr | |
| 228.86x | 48.83x | 103.43x | -.--% | 30TCr | |
| 39.03x | 13.39x | 25.72x | 1.91% | 27TCr | |
| Average | 28.00x | 15.95x | 34.10x | 0.49% | 1,30400Cr | |
| Weighted average by Cap. | 22.62x | 13.19x | 23.09x | 0.46% |
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
- Stock Market
- Stocks
- MPWR Stock
- Valuation Monolithic Power Systems, Inc.
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
