Valuation Fabrinet

Stocks

Real-time Estimate Cboe BZX Other stock markets 11:53:47 2026-07-10 am EDT			5-day change	1st Jan Change
467.44 ^USD	-3.18%		-6.57%	+2.76%

Jun. 29	Fabrinet(NYSE:FN) dropped from Russell 2500 Growth Benchmark	CI
Jun. 29	Fabrinet(NYSE:FN) dropped from Russell 2000 Index	CI

Data adjusted to current consolidation scope

Fiscal Period: June	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	3,515	3,056	4,586	8,914	10,592	17,298	-	-
Change	-	-13.06%	50.08%	94.37%	18.83%	63.31%	-	-
Enterprise Value (EV) ¹	3,251	2,885	4,367	8,504	10,286	16,850	16,625	16,320
Change	-	-11.26%	51.37%	94.74%	20.95%	63.81%	-1.33%	-1.84%
P/E	24.1x	15.5x	-	30.4x	32.2x	37.8x	29.6x	24.6x
PBR	3.16x	2.44x	3.11x	5.11x	5.33x	7.2x	6x	4.99x
PEG	-	0.4x	-	-	2.4x	1x	1.1x	1.2x
Capitalization / Revenue	1.87x	1.35x	1.73x	3.09x	3.1x	3.76x	3.06x	2.52x
EV / Revenue	1.73x	1.28x	1.65x	2.95x	3.01x	3.66x	2.94x	2.38x
EV / EBITDA	15.2x	10.6x	13.4x	24x	24.8x	29.9x	23.1x	18x
EV / EBIT	18.3x	12.3x	15.5x	27.8x	28.5x	34.1x	26.5x	21.2x
EV / FCF	42.7x	83.2x	28.7x	23.3x	49.6x	94.7x	40.4x	29.4x
FCF Yield	2.34%	1.2%	3.48%	4.3%	2.02%	1.06%	2.48%	3.4%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	3.95	5.36	-	8.1	9.17	12.77	16.29	19.62
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	1,879	2,262	2,645	2,883	3,419	4,599	5,658	6,867
EBITDA ¹	214.1	272.9	324.7	355	414.1	563	718.7	904.9
EBIT ¹	177.8	234.1	280.9	306	360.7	494	627.9	769
Net income ¹	148.3	-	-	296.2	332.5	462.9	591.1	711.8
Net Debt ¹	-263.5	-170.8	-219.2	-410	-306.4	-448.3	-672.4	-977.8
Reference price ²	95.29	83.07	126.35	246.62	295.62	482.78	482.78	482.78
Nbr of stocks (in thousands)	36,884	36,785	36,297	36,145	35,831	35,830	-	-
Announcement Date	8/16/21	8/15/22	8/21/23	8/19/24	8/18/25	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
FABRINET	37.81x	3.66x	29.93x	-.--%	17.3B
AMPHENOL CORPORATION	35.34x	6.3x	19.61x	0.63%	200B
EOPTOLINK TECHNOLOGY INC., LTD.	33.86x	13.47x	28.36x	0.35%	112B
HON HAI PRECISION INDUSTRY CO., LTD.	13.59x	0.29x	6.63x	3.78%	103B
MURATA MANUFACTURING CO., LTD.	51.81x	8.23x	26.94x	0.73%	106B
SAMSUNG ELECTRO-MECHANICS CO., LTD.	82.02x	7.97x	38.75x	0.2%	72.9B
LUXSHARE PRECISION INDUSTRY CO., LTD.	22.48x	1.3x	14.37x	0.45%	72.47B
COHERENT CORP.	80.7x	9.53x	40.48x	0.01%	64.02B
YAGEO CORPORATION	48.38x	10.65x	32.57x	0.8%	57.49B
CELESTICA INC.	38.52x	2.13x	23.54x	-.--%	40.78B
Average	44.45x	6.36x	26.12x	0.69%	84.62B
Weighted average by Cap.	41.99x	6.76x	24.16x	0.86%