Company Valuation: Keysight Technologies, Inc.

Data adjusted to current consolidation scope
Fiscal Period: October 2021 2022 2023 2024 2025 2026 2027 2028
Capitalization 1 33,159 31,137 21,673 25,860 31,443 62,024 - -
Change - -6.1% -30.4% 19.32% 21.59% 97.26% - -
Enterprise Value (EV) 1 32,828 30,826 23,031 25,744 31,893 61,585 60,365 59,224
Change - -6.1% -25.29% 11.78% 23.89% 93.1% -1.98% -1.89%
P/E ratio 37.7x 28.2x 14.7x 42.5x 37.4x 59.4x 48.8x 41.1x
PBR 8.65x 7.14x 4.58x 5.04x 5.33x 9.05x 7.87x 7.4x
PEG - 1x 0.4x -0.7x 1x 2.4x 2.3x 2.2x
Capitalization / Revenue 6.71x 5.74x 3.97x 5.19x 5.85x 9.35x 8.64x 8.14x
EV / Revenue 6.64x 5.69x 4.22x 5.17x 5.93x 9.28x 8.4x 7.77x
EV / EBITDA 21.7x 17.7x 12.7x 18.8x 20.9x 31.9x 27.6x 25.4x
EV / EBIT 23.6x 19x 13.6x 20.7x 22.9x 34.2x 29.4x 26.7x
EV / FCF 28.5x 32.1x 19x 28.4x 24.9x 44.3x 40x 33.5x
FCF Yield 3.5% 3.11% 5.26% 3.52% 4.02% 2.26% 2.5% 2.99%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 4.78 6.18 8.33 3.51 4.89 6.09 7.409 8.809
Distribution rate - - - - - - - -
Net sales 1 4,941 5,420 5,464 4,979 5,375 6,634 7,182 7,622
EBITDA 1 1,510 1,743 1,812 1,370 1,524 1,933 2,183 2,330
EBIT 1 1,393 1,626 1,692 1,244 1,393 1,802 2,056 2,215
Net income 1 894 1,124 1,057 614 846 1,008 1,242 1,477
Net Debt 1 -331 -311 1,358 -116 450 -438.9 -1,659 -2,800
Reference price 2 180.02 174.15 122.05 149.01 182.96 361.65 361.65 361.65
Nbr of stocks (in thousands) 184,196 178,796 177,575 173,543 171,856 171,502 - -
Announcement Date 11/22/21 11/17/22 11/20/23 11/19/24 11/24/25 - - -
1USD in Million2USD
Estimates

P/E ratio, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
59.38x9.28x31.85x-.--% 62.02B
3097.83x212.09x2363.27x - 11.1B
-161.42x12.01x-275.43x-.--% 7.13B
37.83x4.61x31.18x-.--% 3.35B
181.88x4.5x115.78x-.--% 3.14B
-73.77x71.55x-108.79x - 2.98B
25.91x4.67x15.8x2.25% 1.55B
Average 452.52x 45.53x 310.52x 0.45% 13.04B
Weighted average by Cap. 410.26x 35.79x 289.46x 0.05%

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. Equities
  3. KEYS Stock
  4. Valuation Keysight Technologies, Inc.