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 8,980 - -
Change - -52.78% 92.76% 8.78% 26.55% 99.53% - -
Enterprise Value (EV) 3,592 1,696 3,269 3,557 4,501 8,980 8,980 8,980
Change - -52.78% 92.76% 8.78% 26.55% 99.53% 0% 0%
P/E 43.3x 33.9x 40x 51.6x 84.1x 47.2x 39.1x 31.7x
PBR 4.46x 2.1x 3.61x - 4.42x 7.47x 6.25x -
PEG - -0.9x 0.7x -3.4x -3.7x 0x 1.9x 1.3x
Capitalization / Revenue 4.67x 2.27x 4.93x 4.66x 5.73x 8.69x 7.67x 6.58x
EV / Revenue 0x 0x 0x 0x 0x 8.69x 7.67x 6.58x
EV / EBITDA 0x 0x 0x 0x 0x 29.3x 28.1x -
EV / EBIT 0x 0x 0x 0x 0x 33.7x 26.3x 20x
EV / FCF 0x - - - 0x 64.6x 24.1x -
FCF Yield 2.03% - - - 0.26% 1.55% 4.15% -
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 58.06 114.95 114.95 114.95
Nbr of stocks (in thousands) 78,207 77,025 77,842 77,451 77,517 78,121 - -
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 (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
47.25x - - -.--% 8.98B
38.45x12.93x29.42x0.61% 659B
31.7x10.51x25.93x0.38% 373B
30.08x6.76x20.79x1.62% 152B
33.2x3.59x16.57x1.57% 85.93B
51.39x6.83x23.83x0.29% 21.45B
40.22x12.92x26.83x0.94% 20.17B
19.69x2.84x12.16x1.55% 15.09B
46.34x8.65x25.77x - 13.8B
Average 37.59x 8.13x 22.66x 0.87% 149.99B
Weighted average by Cap. 35.46x 10.70x 26.29x 0.73%

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