Company Valuation: Semtech Corporation

Data adjusted to current consolidation scope
Fiscal Period: January 2022 2023 2024 2025 2026 2027 2028 2029
Market Cap 1 4,585 2,098 1,367 6,293 7,451 12,409 - -
Change - -54.25% -34.85% 360.44% 18.41% 66.53% - -
Enterprise Value (EV) 1 4,585 2,098 1,367 6,693 7,747 12,534 11,870 11,086
Change - -54.25% -34.85% 389.69% 15.76% 61.79% -5.3% -6.6%
P/E 37.1x 34.2x -1.25x -32.3x -175x 35.8x 27x 18.7x
PBR 6.32x 2.78x -4.43x 9.64x 13.6x 13.7x 8.54x 5.8x
PEG - -0.7x 0x 0.4x 2.2x -0x 0.8x 0.4x
Capitalization / Revenue 6.19x 2.77x 1.57x 6.92x 7.1x 8.35x 6.46x 4.93x
EV / Revenue 6.19x 2.77x 1.57x 7.36x 7.38x 8.43x 6.18x 4.41x
EV / EBITDA 19.8x 8.46x 11.2x 36.7x 33.4x 31.2x 18.2x 12x
EV / EBIT 22.6x 9.64x 14.7x 44.9x 38.5x 30.7x 17.9x 12x
EV / FCF 25.9x - -11.1x 134x 45.2x 73.6x 18.9x 15.7x
FCF Yield 3.86% - -9.01% 0.75% 2.21% 1.36% 5.29% 6.35%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 1.92 0.96 -17.03 -2.26 -0.46 3.718 4.92 7.118
Distribution rate - - - - - - - -
Net sales 1 740.9 756.5 868.8 909.3 1,050 1,487 1,921 2,517
EBITDA 1 231.7 248.1 122 182.5 232 402.2 652.9 926.6
EBIT 1 202.7 217.7 92.67 149 201.1 408.1 664.2 924.7
Net income 1 125.7 61.38 -1,092 -161.9 -40.4 360.7 469.6 715.9
Net Debt 1 - - - 399.8 296 125.7 -539.1 -1,323
Reference price 2 71.15 32.86 21.26 73.02 80.52 132.96 132.96 132.96
Nbr of stocks (in thousands) 64,437 63,838 64,285 86,179 92,540 93,326 - -
Announcement Date 16/03/22 29/03/23 28/03/24 13/03/25 16/03/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
35.76x8.43x31.16x-.--% 1.24TCr
22.14x12.59x19.07x0.34% 5,33100Cr
22.4x10.99x14.89x1.13% 1,96700Cr
41.02x16.85x24.79x0.71% 1,76200Cr
13.19x8.01x9.68x0.06% 1,08300Cr
4.79x2.98x3.58x0.22% 89TCr
82.16x14.88x55.92x-.--% 77TCr
-38.8x7.83x21.77x-.--% 47TCr
192.49x41.98x85.59x-.--% 26TCr
Average 41.68x 13.84x 29.61x 0.27% 1,39400Cr
Weighted average by Cap. 27.74x 12.42x 21.05x 0.44%

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. SMTC Stock
  4. Valuation Semtech Corporation