Company Valuation: FormFactor, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 3,592 1,696 3,269 3,557 4,501 9,000 - -
Change - -52.78% 92.76% 8.78% 26.55% 99.98% - -
Enterprise Value (EV) 3,592 1,696 3,269 3,557 4,501 9,000 9,000 9,000
Change - -52.78% 92.76% 8.78% 26.55% 99.98% 0% 0%
P/E 43.3x 33.9x 40x 51.6x 84.1x 47.4x 39.2x 31.7x
PBR 4.46x 2.1x 3.61x - 4.42x 7.49x 6.26x -
PEG - -0.9x 0.7x -3.4x -3.7x 0x 1.9x 1.3x
Capitalization / Revenue 4.67x 2.27x 4.93x 4.66x 5.73x 8.71x 7.69x 6.6x
EV / Revenue 0x 0x 0x 0x 0x 8.71x 7.69x 6.6x
EV / EBITDA 0x 0x 0x 0x 0x 29.4x 28.1x -
EV / EBIT 0x 0x 0x 0x 0x 33.8x 26.4x 20x
EV / FCF 0x - - - 0x 64.8x 24.1x -
FCF Yield 2.03% - - - 0.26% 1.54% 4.14% -
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 1.06 0.65 1.05 0.89 0.69 2.433 2.937 3.63
Distribution rate - - - - - - - -
Net sales 1 769.7 747.9 663.1 763.6 785 1,033 1,171 1,364
EBITDA 1 178.7 141.4 91.39 121.1 142.9 306.6 320 -
EBIT 1 152.9 112.8 60.78 90.74 105.3 266.1 340.9 450
Net income 1 83.92 50.74 82.39 69.61 54.36 195 244.5 -
Net Debt - - - - - - - -
Reference price 2 45.93 22.02 42.00 45.92 58.06 115.21 115.21 115.21
Nbr of stocks (in thousands) 78,207 77,025 77,842 77,451 77,517 78,121 - -
Announcement Date 2/2/22 8/2/23 7/2/24 5/2/25 4/2/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
47.36x - - -.--% 9B
38.97x12.96x29.97x0.61% 661B
54.38x16.44x44x0.34% 383B
33.22x7.37x22.99x1.45% 159B
31.92x3.46x15.9x1.66% 80.88B
50.41x16.35x33.94x0.75% 24.52B
52.23x6.93x24.17x0.28% 21.8B
22.04x3.21x13.74x1.38% 16.34B
21.24x1.9x9.35x0.62% 13.46B
51.74x9.36x29.78x - 13.37B
Average 40.35x 8.66x 24.87x 0.79% 138.19B
Weighted average by Cap. 42.38x 12.43x 31.82x 0.7%

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. FORM Stock
  4. Valuation FormFactor, Inc.