Company Valuation: FormFactor, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 3,592 1,696 3,269 3,557 4,501 8,279 - -
Change - -52.78% 92.76% 8.78% 26.55% 83.95% - -
Enterprise Value (EV) 3,592 1,696 3,269 3,557 4,501 8,279 8,279 8,279
Change - -52.78% 92.76% 8.78% 26.55% 83.95% 0% 0%
P/E 43.3x 33.9x 40x 51.6x 84.1x 43.7x 36.2x 29.3x
PBR 4.46x 2.1x 3.61x - 4.42x 6.9x 5.77x -
PEG - -0.9x 0.7x -3.4x -3.7x 0x 1.7x 1.2x
Capitalization / Revenue 4.67x 2.27x 4.93x 4.66x 5.73x 8.01x 7.07x 6.07x
EV / Revenue 0x 0x 0x 0x 0x 8.01x 7.07x 6.07x
EV / EBITDA 0x 0x 0x 0x 0x 27x 25.9x -
EV / EBIT 0x 0x 0x 0x 0x 31.1x 24.3x 18.4x
EV / FCF 0x - - - 0x 59.6x 22.2x -
FCF Yield 2.03% - - - 0.26% 1.68% 4.51% -
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 1.06 0.65 1.05 0.89 0.69 2.433 2.937 3.63
Distribution rate - - - - - - - -
Net sales 1 769.7 747.9 663.1 763.6 785 1,033 1,171 1,364
EBITDA 1 178.7 141.4 91.39 121.1 142.9 306.6 320 -
EBIT 1 152.9 112.8 60.78 90.74 105.3 266.1 340.9 450
Net income 1 83.92 50.74 82.39 69.61 54.36 195 244.5 -
Net Debt - - - - - - - -
Reference price 2 45.93 22.02 42.00 45.92 58.06 106.20 106.20 106.20
Nbr of stocks (in thousands) 78,207 77,025 77,842 77,451 77,517 77,955 - -
Announcement Date 2/2/22 2/8/23 2/7/24 2/5/25 2/4/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
43.65x - - -.--% 8.28B
37.55x12.48x29.12x0.64% 634B
52.11x15.75x42.16x0.35% 367B
33.68x7.42x23.24x1.44% 158B
29.71x3.24x14.78x1.66% 75.42B
44.17x14.25x29.54x0.85% 21.32B
45.93x6.11x21.6x0.34% 18.16B
20.31x2.94x12.58x1.5% 14.95B
49.79x8.99x28.59x - 12.86B
19.56x1.76x8.66x0.67% 12.39B
Average 37.65x 8.10x 23.36x 0.83% 132.22B
Weighted average by Cap. 40.69x 11.95x 30.74x 0.72%

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

  1. Stock Market
  2. Stocks
  3. FORM Stock
  4. Valuation FormFactor, Inc.