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 8,230 - -
Change - -52.78% 92.76% 8.78% 26.55% 82.86% - -
Enterprise Value (EV) 3,592 1,696 3,269 3,557 4,501 8,230 8,230 8,230
Change - -52.78% 92.76% 8.78% 26.55% 82.86% 0% 0%
P/E 43.3x 33.9x 40x 51.6x 84.1x 58.6x 47.1x 49.6x
PBR 4.46x 2.1x 3.61x - 4.42x 7.04x 5.98x -
PEG - -0.9x 0.7x -3.4x -3.7x 0x 1.9x -9.93x
Capitalization / Revenue 4.67x 2.27x 4.93x 4.66x 5.73x 8.52x 7.52x 6.18x
EV / Revenue 0x 0x 0x 0x 0x 8.52x 7.52x 6.18x
EV / EBITDA 0x 0x 0x 0x 0x 32.5x 29.3x -
EV / EBIT 0x 0x 0x 0x 0x 38.5x 29.3x 21.4x
EV / FCF 0x - - - 0x 8,230x 59.8x -
FCF Yield 2.03% - - - 0.26% 0.01% 1.67% -
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 1.06 0.65 1.05 0.89 0.69 1.803 2.242 2.13
Distribution rate - - - - - - - -
Net sales 1 769.7 747.9 663.1 763.6 785 965.8 1,095 1,331
EBITDA 1 178.7 141.4 91.39 121.1 142.9 253.1 281.2 -
EBIT 1 152.9 112.8 60.78 90.74 105.3 213.9 280.6 384.6
Net income 1 83.92 50.74 82.39 69.61 54.36 144.1 196.4 -
Net Debt - - - - - - - -
Reference price 2 45.93 22.02 42.00 45.92 58.06 105.57 105.57 105.57
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 (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
58.56x - - -.--% 8.23B
40.25x13.42x31.49x0.59% 676B
55.82x16.84x45.05x0.33% 392B
40.74x8.97x28.09x1.22% 182B
35.92x3.73x16.96x1.45% 83.15B
49.65x15.9x33.02x0.77% 23.12B
53.73x6.98x24.69x0.29% 21.16B
26.61x4.01x16.87x1.14% 19.23B
30.11x2.21x12.07x0.54% 15.6B
53.88x9.77x31.1x - 13.92B
Average 44.53x 9.09x 26.59x 0.7% 143.41B
Weighted average by Cap. 44.61x 12.89x 33.45x 0.65%

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.