Valuation Tower Semiconductor Ltd.

Equities

Market Closed - Nasdaq Other stock markets 01:30:00 21/05/2026 am IST			5-day change	1st Jan Change
264.48 ^USD	+5.25%		+19.77%	+125.24%

14/05	Wedbush Raises Price Target on Tower Semiconductor to $300 From $140, Keeps Neutral Rating	MT
13/05	Tower Semiconductor lifted by AI chip demand and photonics contracts

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	4,294	4,721	3,361	5,733	13,176	28,329	-	-
Change	-	9.94%	-28.81%	70.56%	129.84%	115.01%	-	-
Enterprise Value (EV) ¹	4,294	4,721	3,361	4,695	12,185	27,105	26,754	25,762
Change	-	9.94%	-28.81%	39.7%	159.53%	122.44%	-1.3%	-3.71%
P/E ratio	29x	18.1x	6.55x	27.8x	60.5x	88.8x	51.7x	34.1x
PBR	2.66x	2.51x	-	-	-	-	-	-
PEG	-	0.2x	0.1x	-0.5x	12.44x	1.7x	0.7x	0.7x
Capitalization / Revenue	2.85x	2.81x	2.36x	3.99x	8.41x	15x	11.1x	8.95x
EV / Revenue	2.85x	2.81x	2.36x	3.27x	7.78x	14.3x	10.5x	8.14x
EV / EBITDA	9.84x	8x	7.32x	10.4x	24.5x	38.5x	26.1x	18.9x
EV / EBIT	25.8x	15.1x	16.7x	25.4x	62.8x	71.1x	37.7x	24.8x
EV / FCF	40x	-	13.8x	276x	-297x	160x	91.9x	42.1x
FCF Yield	2.5%	-	7.27%	0.36%	-0.34%	0.63%	1.09%	2.38%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	1.37	2.39	4.66	1.85	1.94	2.98	5.112	7.76
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	1,508	1,678	1,423	1,436	1,566	1,889	2,547	3,165
EBITDA ¹	436.5	590.4	459.3	451.3	497.3	703.5	1,024	1,366
EBIT ¹	166.5	311.7	201.3	185	194.2	381.4	709.3	1,037
Net income ¹	150	264.6	518.5	207.9	220.5	340.3	613.4	895.5
Net Debt ¹	-	-	-	-1,037	-990.4	-1,224	-1,575	-2,567
Reference price ²	39.68	43.20	30.52	51.51	117.42	264.48	264.48	264.48
Nbr of stocks (in thousands)	1,08,219	1,09,285	1,10,123	1,11,291	1,12,210	1,12,738	-	-
Announcement Date	17/02/22	16/02/23	14/02/24	10/02/25	11/02/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
TOWER SEMICONDUCTOR LTD.	84.32x	14.35x	38.53x	-	2.83TCr
BROADCOM INC.	47.24x	19.02x	27.79x	0.63%	1,94600Cr
SK HYNIX INC.	5.93x	3.23x	3.96x	0.28%	81TCr
MICRON TECHNOLOGY, INC.	11.89x	6.89x	8.45x	0.07%	79TCr
AMD (ADVANCED MICRO DEVICES)	76.34x	13.4x	51.85x	-.--%	68TCr
INTEL CORPORATION	-307.79x	9.67x	28.76x	-.--%	56TCr
TEXAS INSTRUMENTS INCORPORATED	39.39x	13.47x	25.87x	1.9%	28TCr
ARM HOLDINGS PLC	242.33x	47.68x	100.69x	-.--%	24TCr
QUALCOMM, INC.	15.49x	4.99x	14.08x	1.85%	21TCr
ANALOG DEVICES, INC.	48.71x	14.68x	23.91x	1.04%	20TCr
Average	26.39x	14.74x	32.39x	0.64%	57.27TCr
Weighted average by Cap.	12.24x	13.78x	27.04x	0.46%