Company Valuation: Nova Ltd.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 4,175 2,345 3,947 5,746 10,023 10,412 - -
Change - -43.83% 68.29% 45.6% 74.43% 3.88% - -
Enterprise Value (EV) 1 4,175 2,345 3,947 5,340 9,706 10,362 9,932 9,411
Change - -43.83% 68.29% 35.31% 81.76% 6.75% -4.14% -5.25%
P/E 47x 18.6x 32.1x 34.3x 41.3x 34.5x 26x 22.6x
PBR 9.22x 4.43x - 6.22x 7.92x 6.54x 5.09x 3.85x
PEG - 0.5x -11.77x 1x 1.1x 1.8x 0.8x 1.5x
Capitalization / Revenue 10x 4.11x 7.62x 8.55x 11.4x 9.66x 7.65x 6.43x
EV / Revenue 10x 4.11x 7.62x 7.94x 11x 9.61x 7.3x 5.82x
EV / EBITDA 31.4x 12.5x 23.7x 23.1x 31.8x 25.9x 18.7x 13.7x
EV / EBIT 33x 13.1x 25.2x 24.3x 33.2x 27.8x 20.1x 15.6x
EV / FCF - - - 24.5x 44.5x 49.2x 27.5x -
FCF Yield - - - 4.08% 2.25% 2.03% 3.63% -
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 3.12 4.4 4.28 5.75 7.96 9.484 12.59 14.48
Distribution rate - - - - - - - -
Net sales 1 416.1 570.7 517.9 672.4 880.6 1,078 1,360 1,618
EBITDA 1 132.8 187.2 166.8 231 305.4 399.9 532.5 686.4
EBIT 1 126.3 178.6 156.4 219.3 292 372.6 494.8 602.7
Net income 1 93.1 140.2 136.3 183.8 259.2 326.9 421.2 492.3
Net Debt 1 - - - -406 -316.8 -50.21 -479.6 -1,001
Reference price 2 146.50 81.68 137.39 196.95 328.39 327.60 327.60 327.60
Nbr of stocks (in thousands) 28,500 28,711 28,725 29,176 30,522 31,783 - -
Announcement Date 2/24/22 2/15/23 2/15/24 2/13/25 2/12/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
34.54x9.61x25.91x-.--% 10.41B
21.8x12.44x18.76x0.35% 5,263B
21.74x10.65x14.39x1.12% 1,919B
36.96x15.65x22.99x0.76% 1,634B
5.37x3.31x3.69x0.07% 1,051B
98.16x17.71x67.17x-.--% 915B
3.78x2.34x2.81x0.25% 737B
-40.87x8.13x22.68x-.--% 493B
34.1x12.79x23.31x1.87% 282B
Average 23.95x 10.29x 22.41x 0.49% 1,367B
Weighted average by Cap. 24.78x 11.43x 20.26x 0.49%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Nova Ltd.

Historical PBR trend

Valuation ratios - PBR - Nova Ltd.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Nova Ltd.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Nova Ltd.


Year-on-year evolution of the Yield

Valuation ratios - Yield - Nova Ltd.