Company Valuation: Netlist, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Market Cap 1 1,502 273.4 382.9 227.8 267.4 951.2 -
Change - -81.79% 40.07% -40.51% 17.4% 255.72% -
Enterprise Value (EV) 1,502 273.4 382.9 227.8 267.4 951.2 951.2
Change - -81.79% 40.07% -40.51% 17.4% 255.72% 0%
P/E - - - - - - -
PBR - - - - - - -
PEG - - - - - - -
Capitalization / Revenue 10.5x 1.69x 5.53x 1.55x 1.42x 2.54x 2.57x
EV / Revenue 0x 0x 0x 0x 0x 2.54x 2.57x
EV / EBITDA - - - - - - -
EV / EBIT 0x -0x -0x -0x -0x 144x 2,378x
EV / FCF - - - - - - -
FCF Yield - - - - - - -
Dividend per Share 2 - - - - - - -
Rate of return - - - - - - -
EPS 2 - - - - - - -
Distribution rate - - - - - - -
Net sales 1 142.4 161.6 69.2 147.1 188.6 374.9 369.6
EBITDA - - - - - - -
EBIT 1 11.38 -33.5 -61.76 -55.23 -25.51 6.6 0.4
Net income - - - - - - -
Net Debt - - - - - - -
Reference price 2 6.570 1.170 1.510 0.838 0.870 2.850 2.850
Nbr of stocks (in thousands) 2,28,539 2,33,656 2,53,593 2,71,987 3,07,374 3,33,768 -
Announcement Date 01/03/22 21/02/23 13/02/24 27/03/25 03/03/26 - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 95Cr
31.56x14.92x24.2x-.--% 30TCr
34.45x15.93x40x0.08% 21TCr
21.9x3.9x12.05x1.34% 3.06TCr
82.21x5.25x23.19x-.--% 2.56TCr
18.21x - - - 2.09TCr
6.08x1.98x3.78x8.4% 476.06Cr
12.56x - - - 50Cr
Average 29.57x 8.40x 20.64x 1.96% 7.38TCr
Weighted average by Cap. 33.58x 14.15x 29.06x 0.17%

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. NLST Stock
  4. Valuation Netlist, Inc.