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 12,212 - -
Change - -52.78% 92.76% 8.78% 26.55% 171.35% - -
Enterprise Value (EV) 3,592 1,696 3,269 3,557 4,501 12,212 12,212 12,212
Change - -52.78% 92.76% 8.78% 26.55% 171.35% 0% 0%
P/E 43.3x 33.9x 40x 51.6x 84.1x 86.9x 69.9x 73.5x
PBR 4.46x 2.1x 3.61x - 4.42x 10.5x 8.88x -
PEG - -0.9x 0.7x -3.4x -3.7x 1x 2.9x -14.71x
Capitalization / Revenue 4.67x 2.27x 4.93x 4.66x 5.73x 12.7x 11.2x 9.18x
EV / Revenue 0x 0x 0x 0x 0x 12.7x 11.2x 9.18x
EV / EBITDA 0x 0x 0x 0x 0x 48.2x 43.4x -
EV / EBIT 0x 0x 0x 0x 0x 57.3x 43.5x 31.7x
EV / FCF 0x - - - 0x 12,212x 88.7x -
FCF Yield 2.03% - - - 0.26% 0.01% 1.13% -
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 1.06 0.65 1.05 0.89 0.69 1.803 2.242 2.13
Distribution rate - - - - - - - -
Net sales 1 769.7 747.9 663.1 763.6 785 963.6 1,093 1,331
EBITDA 1 178.7 141.4 91.39 121.1 142.9 253.1 281.2 -
EBIT 1 152.9 112.8 60.78 90.74 105.3 213.2 280.7 384.6
Net income 1 83.92 50.74 82.39 69.61 54.36 144.1 196.4 -
Net Debt - - - - - - - -
Reference price 2 45.93 22.02 42.00 45.92 58.06 156.66 156.66 156.66
Nbr of stocks (in thousands) 78,207 77,025 77,842 77,451 77,517 77,955 - -
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.($)
86.9x - - -.--% 12.21B
52.45x16.02x40.79x0.52% 729B
73x22.03x58.98x0.25% 512B
64.92x14.4x51.31x0.77% 219B
39.83x4.07x18.65x1.27% 93.44B
240.82x71.45x183.74x0.1% 40.06B
68.38x22.13x46.11x0.56% 31.92B
71.26x9x31.87x0.22% 28.06B
44.75x3.21x17.51x0.36% 23.19B
36.65x4.87x22.65x0.83% 19.93B
Average 77.90x 18.57x 52.40x 0.49% 170.94B
Weighted average by Cap. 64.49x 17.97x 49.21x 0.5%

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.
-40%: Exceptional extension
d
:
:
SEIZE THE OFFER!