Company Valuation: InTest Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 134.5 110.1 162.7 104.4 92.14 169.6 - -
Change - -18.12% 47.74% -35.81% -11.77% 84.07% - -
Enterprise Value (EV) 134.5 110.1 162.7 104.4 92.14 169.6 169.6 169.6
Change - -18.12% 47.74% -35.81% -11.77% 84.07% 0% 0%
P/E 18.7x 13.2x 17.2x 35.8x -35.6x 51.7x 25.4x 22.3x
PBR - 1.72x - - - - - -
PEG - 0.9x 13.42x -0.5x 0x -0x 0x 1.6x
Capitalization / Revenue 1.58x 0.94x 1.32x 0.8x 0.81x 1.27x 1.18x 1.13x
EV / Revenue 0x 0x 0x 0x 0x 1.27x 1.18x 1.13x
EV / EBITDA 0x 0x 0x 0x 0x 15.4x 11.7x -
EV / EBIT 0x 0x 0x 0x -0x 45.4x 28.9x 19.4x
EV / FCF - -0x - 0x 0x 19.9x 20.7x -
FCF Yield - -2.5% - 2.39% 6.17% 5.03% 4.83% -
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 0.68 0.78 0.79 0.24 -0.21 0.2633 0.5367 0.61
Distribution rate - - - - - - - -
Net sales 1 84.88 116.8 123.3 130.7 113.8 133.9 143.2 149.5
EBITDA 1 12.05 16.04 15.81 10.82 3.95 11.05 14.49 -
EBIT 1 8.459 10.72 10.44 3.394 -3.725 3.736 5.862 8.745
Net income 1 7.283 8.461 9.342 2.891 -2.527 3.277 6.691 7.709
Net Debt - - - - - - - -
Reference price 2 12.72 10.30 13.60 8.59 7.47 13.61 13.61 13.61
Nbr of stocks (in thousands) 10,573 10,691 11,963 12,157 12,334 12,461 - -
Announcement Date 4/3/22 3/3/23 27/3/24 7/3/25 27/2/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
51.68x - - - 170M
48.74x16.98x40.24x1.09% 27.52B
38.19x - - - 22.46B
8.63x1.1x6.06x7.1% 3.13B
12.23x1.28x6.31x3.91% 2.58B
13.88x - - 5.27% 1.7B
56.99x - - 2.34% 1.31B
31.57x - - - 1.08B
Average 32.74x 6.45x 17.54x 3.94% 7.49B
Weighted average by Cap. 40.01x 14.27x 34.38x 2.05%

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. INTT Stock
  4. Valuation InTest Corporation