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 2,056 -
Change - -81.79% 40.07% -40.51% 17.4% 668.67% -
Enterprise Value (EV) 1,502 273.4 382.9 227.8 267.4 2,056 2,056
Change - -81.79% 40.07% -40.51% 17.4% 668.67% 0%
P/E - - - - - - -
PBR - - - - - - -
PEG - - - - - - -
Capitalization / Revenue 10.5x 1.69x 5.53x 1.55x 1.42x 2.9x 2.61x
EV / Revenue 0x 0x 0x 0x 0x 2.9x 2.61x
EV / EBITDA - - - - - - -
EV / EBIT 0x -0x -0x -0x -0x 6.9x 9.42x
EV / FCF - - - - - - -
FCF Yield - - - - - - -
Dividend per Share 2 - - - - - - -
Rate of return - - - - - - -
EPS 2 - - - - - - -
Distribution rate - - - - - - -
Net sales 1 142.4 161.6 69.2 147.1 188.6 708.1 788.1
EBITDA - - - - - - -
EBIT 1 11.38 -33.5 -61.76 -55.23 -25.51 297.9 218.2
Net income - - - - - - -
Net Debt - - - - - - -
Reference price 2 6.570 1.170 1.510 0.838 0.870 5.880 5.880
Nbr of stocks (in thousands) 2,28,539 2,33,656 2,53,593 2,71,987 3,07,374 3,49,583 -
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 (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 205.55Cr
24.69x11.91x19.21x-.--% 24TCr
26.61x9.33x17.98x0.12% 18TCr
29x5.2x15.75x1.01% 4.06TCr
126.07x8.26x36.45x-.--% 3.93TCr
9.69x - - - 1.12TCr
5.69x1.84x3.52x8.97% 444.11Cr
12.52x - - - 39Cr
Average 33.47x 7.31x 18.58x 2.02% 6.57TCr
Weighted average by Cap. 32.81x 10.08x 19.68x 0.2%

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.