Company Valuation: Applied Optoelectronics, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 140.3 53.91 695.6 1,821 2,380 9,144 - -
Change - -61.58% 1,190.26% 161.74% 30.74% 284.14% - -
Enterprise Value (EV) 140.3 53.91 695.6 1,764 2,380 9,144 9,144 9,144
Change - -61.58% 1,190.26% 153.58% 34.95% 284.14% 0% 0%
P/E -2.56x -0.79x -11x -8.19x -54.5x -2,692x 30.6x 12.4x
PBR 0.54x - - 6.68x - - - -
PEG - -0x 0.4x -0x 0.6x 28.7x -0x 0x
Capitalization / Revenue 0.66x 0.24x 3.2x 7.3x 5.22x 8.81x 3.43x 2.31x
EV / Revenue 0x 0x 0x 0x 0x 8.81x 3.43x 2.31x
EV / EBITDA -0x -0x -0x -0x -0.01x 77.3x 20.8x -
EV / EBIT -0x -0x -0x -0x -0x 191x 16.7x 8.17x
EV / FCF -0x -0x -0x -0x -0x -17.6x 1,976x -
FCF Yield -15.6% -32.9% -2.45% -6.2% -14.9% -5.69% 0.05% -
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -2.01 -2.38 -1.75 -4.5 -0.64 -0.04 3.515 8.66
Distribution rate - - - - - - - -
Net sales 1 211.6 222.8 217.6 249.4 455.7 1,038 2,663 3,964
EBITDA 1 -11.12 -19.1 -0.364 -30.22 -0.262 118.2 440.3 -
EBIT 1 -36.49 -37.06 -16.09 -46.82 -32.85 47.9 546 1,119
Net income 1 -54.16 -66.4 -56.05 -186.7 -38.23 2.8 346.6 826.4
Net Debt - - - -56.76 - - - -
Reference price 2 5.14 1.89 19.32 36.86 34.86 107.69 107.69 107.69
Nbr of stocks (in thousands) 27,298 28,524 36,003 49,393 68,280 84,906 - -
Announcement Date 2/24/22 2/23/23 2/22/24 2/26/25 2/26/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-2692.25x - - - 9.14B
31.42x5.83x17.84x0.64% 195B
13.42x0.3x6.77x3.75% 111B
37.14x5.98x19.42x0.97% 81.94B
25.61x8.99x19.08x0.48% 83.33B
70.76x7.48x34.9x0.2% 78.49B
20.98x1.22x13.97x0.63% 69.34B
18.7x3.18x12.08x1.42% 59.42B
37.38x5.27x19.86x0.02% 54.41B
64.91x29.17x64.85x0.4% 42.67B
Average -237.19x 7.49x 23.20x 0.95% 78.48B
Weighted average by Cap. 1.41x 6.19x 20.23x 1.06%

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. AAOI Stock
  4. Valuation Applied Optoelectronics, Inc.