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 8,481 - -
Change - -52.78% 92.76% 8.78% 26.55% 88.45% - -
Enterprise Value (EV) 3,592 1,696 3,269 3,557 4,501 8,481 8,481 8,481
Change - -52.78% 92.76% 8.78% 26.55% 88.45% 0% 0%
P/E 43.3x 33.9x 40x 51.6x 84.1x 44.7x 37x 30x
PBR 4.46x 2.1x 3.61x - 4.42x 7.07x 5.91x -
PEG - -0.9x 0.7x -3.4x -3.7x 0x 1.8x 1.3x
Capitalization / Revenue 4.67x 2.27x 4.93x 4.66x 5.73x 8.21x 7.25x 6.22x
EV / Revenue 0x 0x 0x 0x 0x 8.21x 7.25x 6.22x
EV / EBITDA 0x 0x 0x 0x 0x 27.7x 26.5x -
EV / EBIT 0x 0x 0x 0x 0x 31.9x 24.9x 18.8x
EV / FCF 0x - - - 0x 61x 22.7x -
FCF Yield 2.03% - - - 0.26% 1.64% 4.4% -
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 58.06 108.80 108.80 108.80
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.($)
44.72x - - -.--% 8.48B
36.99x12.38x28.82x0.64% 627B
52.39x15.84x42.38x0.35% 369B
33.31x7.36x22.89x1.46% 159B
32.65x3.55x16.03x1.64% 82.34B
47.59x15.4x31.98x0.79% 23.39B
48.31x6.39x22.59x0.32% 19.09B
19.88x2.87x12.29x1.53% 14.9B
51.69x9.35x29.76x - 13.36B
19.94x1.79x8.82x0.66% 12.63B
Average 38.75x 8.33x 23.95x 0.82% 132.96B
Weighted average by Cap. 40.74x 11.91x 30.69x 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.