Company Valuation: Avnet, Inc.

Data adjusted to current consolidation scope
Fiscal Period: June 2022 2023 2024 2025 2026 2027 2028 2029
Market Cap 1 4,262 4,340 4,603 4,416 7,084 7,630 - -
Change - 1.83% 6.07% -4.07% 60.43% 7.71% - -
Enterprise Value (EV) 5,720 7,110 7,191 4,416 7,084 7,630 7,630 7,630
Change - 24.3% 1.14% -38.59% 60.43% 7.71% 0% 0%
P/E 6.29x 5.75x 9.38x 19.1x 21.5x 8.86x 8.24x -
PBR - - 0.94x - - - - -
PEG - 0.3x -0.3x -0.4x 0.5x 0x 1.09x -
Capitalization / Revenue 0.18x 0.16x 0.19x 0.2x 0.26x 0.21x 0.2x 0.21x
EV / Revenue 0x 0x 0x 0x 0x 0.21x 0.2x 0.21x
EV / EBITDA 0x 0x 0x 0x 0x 4.68x 4.82x 5.26x
EV / EBIT 0x 0x 0x 0x 0x 4.97x 5.15x 5.68x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 1 1.16 1.24 1.32 1.4 1.4 1.4 -
Rate of return 2.29% 2.44% 2.43% 2.51% 1.62% 1.51% 1.51% -
EPS 2 6.94 8.26 5.43 2.75 4.01 10.5 11.28 -
Distribution rate 14.4% 14% 22.8% 48% 34.9% 13.3% 12.4% -
Net sales 1 24,311 26,537 23,757 22,201 27,633 35,768 37,637 37,079
EBITDA 1 1,073 1,303 983.6 694.2 939.2 1,631 1,584 1,451
EBIT 1 985.6 1,221 900 624 860.9 1,537 1,480 1,343
Net income 1 692.4 770.8 498.7 240.2 334.4 918.7 947.1 -
Net Debt 1,458 2,770 2,588 - - - - -
Reference price 2 43.63 47.48 50.93 52.66 86.37 92.97 92.97 92.97
Nbr of stocks (in thousands) 97,682 91,399 90,380 83,857 82,024 82,073 - -
Announcement Date 8/10/22 8/16/23 8/8/24 8/6/25 8/5/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
32.79x11.6x21.19x0.84% 120B
47.47x7.91x34.41x1.55% 53.19B
26.25x1.22x13.86x-.--% 39.9B
21.2x1.8x8.82x1.44% 35.13B
28.95x2.04x14.19x1.61% 29.24B
28.54x4.35x17.35x-.--% 27.65B
10.31x5.78x16.03x1.45% 26B
31.35x4.78x19.09x0.74% 18.33B
23.23x2.96x12.42x-.--% 16.28B
Average 27.79x 4.72x 17.48x 0.85% 40.69B
Weighted average by Cap. 30.38x 6.54x 19.41x 0.91%

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

40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!