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 7,131 - -
Change - 1.83% 6.07% -4.07% 60.43% 0.66% - -
Enterprise Value (EV) 5,720 7,110 7,191 4,416 7,084 7,131 7,131 7,131
Change - 24.3% 1.14% -38.59% 60.43% 0.66% 0% 0%
P/E 6.29x 5.75x 9.38x 19.1x 21.5x 8.28x 7.7x -
PBR - - 0.94x - - - - -
PEG - 0.3x -0.3x -0.4x 0.5x 0x 1.02x -
Capitalization / Revenue 0.18x 0.16x 0.19x 0.2x 0.26x 0.2x 0.19x 0.19x
EV / Revenue 0x 0x 0x 0x 0x 0.2x 0.19x 0.19x
EV / EBITDA 0x 0x 0x 0x 0x 4.37x 4.5x 4.91x
EV / EBIT 0x 0x 0x 0x 0x 4.64x 4.82x 5.31x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 1 1.16 1.24 1.32 - 1.4 1.4 -
Rate of return 2.29% 2.44% 2.43% 2.51% - 1.61% 1.61% -
EPS 2 6.94 8.26 5.43 2.75 4.01 10.5 11.28 -
Distribution rate 14.4% 14% 22.8% 48% - 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 86.89 86.89 86.89
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.($)
34.2x12.15x22.19x0.81% 122B
40.69x6.72x29.36x1.94% 45.27B
27.47x1.27x14.58x-.--% 41.75B
23.19x1.95x9.35x1.34% 36B
30.77x2.15x14.91x1.54% 29.83B
31.04x4.72x18.82x-.--% 30.07B
11.14x6.19x17.27x1.36% 28.12B
30.49x4.67x18.68x0.76% 17.93B
23.82x3.04x12.76x-.--% 16.78B
Average 28.09x 4.76x 17.55x 0.86% 40.85B
Weighted average by Cap. 30.20x 6.59x 19.11x 0.9%

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