Company Valuation: STMicroelectronics N.V.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 44,709 32,058 45,147 22,573 23,416 47,571 - -
Change - -28.3% 40.83% -50% 3.74% 103.15% - -
Enterprise Value (EV) 1 43,732 30,257 41,991 19,342 20,627 45,483 44,306 41,913
Change - -30.81% 38.78% -53.94% 6.64% 120.5% -2.59% -5.4%
P/E 22.8x 8.42x 11.2x 15.1x 146x 46.1x 20.6x 14.3x
PBR 4.86x 2.51x 2.82x 1.35x 1.36x 2.64x 2.36x 2.06x
PEG - 0.1x 1.74x -0.2x -1.6x 0x 0x 0.3x
Capitalization / Revenue 3.5x 1.99x 2.61x 1.7x 1.98x 3.3x 2.81x 2.47x
EV / Revenue 3.43x 1.88x 2.43x 1.46x 1.75x 3.15x 2.62x 2.18x
EV / EBITDA 12.6x 5.35x 6.8x 5.63x 8.58x 13.7x 8.92x 7.38x
EV / EBIT 18.1x 6.82x 9.11x 11.5x 37.4x 33.4x 15.4x 10.7x
EV / FCF 39x 19x 23.7x 67.2x 66.8x 52.8x 19.3x 14.8x
FCF Yield 2.56% 5.26% 4.22% 1.49% 1.5% 1.9% 5.17% 6.74%
Dividend per Share 2 0.24 0.24 0.24 0.36 0.36 0.3573 0.3712 0.3895
Rate of return 0.49% 0.68% 0.48% 1.43% 1.37% 0.67% 0.7% 0.73%
EPS 2 2.16 4.19 4.46 1.66 0.18 1.156 2.585 3.74
Distribution rate 11.1% 5.73% 5.38% 21.7% 200% 30.9% 14.4% 10.4%
Net sales 1 12,761 16,128 17,286 13,269 11,800 14,427 16,932 19,252
EBITDA 1 3,466 5,654 6,172 3,436 2,405 3,320 4,966 5,680
EBIT 1 2,421 4,439 4,611 1,676 551 1,362 2,871 3,932
Net income 1 2,000 3,960 4,211 1,557 166 1,079 2,383 3,418
Net Debt 1 -977 -1,801 -3,156 -3,231 -2,789 -2,088 -3,265 -5,658
Reference price 2 49.32 35.26 50.01 25.13 26.35 53.32 53.32 53.32
Nbr of stocks (in thousands) 906,449 909,136 902,747 898,175 888,746 892,104 - -
Announcement Date 1/27/22 1/26/23 1/25/24 1/30/25 1/29/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
22.87x11.23x15.22x1.1% 2,014B
5.21x3.36x4.07x0.2% 988B
5.23x2.7x3.26x1.39% 190B
126.44x38.91x116.66x0.21% 105B
46.81x5.05x18.24x0.66% 89.21B
23.07x6.85x15.11x2.29% 63.52B
7.35x4.01x4.94x3.48% 54.13B
46.15x3.15x13.76x0.67% 47.57B
Average 35.39x 9.41x 23.91x 1.25% 443.92B
Weighted average by Cap. 20.76x 8.95x 14.38x 0.88%

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. STMPA Stock
  4. STM Stock
  5. Valuation STMicroelectronics N.V.
-40%: Exceptional extension
d
:
:
SEIZE THE OFFER!