Company Valuation: TE Connectivity

Data adjusted to current consolidation scope
Fiscal Period: September 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 47,248 36,267 37,836 45,460 64,131 63,797 - -
Change - -23.24% 4.33% 20.15% 41.07% -0.52% - -
Enterprise Value (EV) 1 50,137 39,385 40,386 48,344 68,570 67,624 67,216 66,544
Change - -21.45% 2.54% 19.71% 41.84% -1.38% -0.6% -1%
P/E 21.3x 15.2x 20.1x 14.5x 35.2x 20.3x 17.8x 15.8x
PBR 4.67x 3.34x 3.26x 3.63x 5.08x 4.73x 4.14x 3.6x
PEG - 1.5x -1x 0.2x -0.9x 0.3x 1.3x 1.3x
Capitalization / Revenue 3.17x 2.23x 2.36x 2.87x 3.72x 3.21x 2.94x 2.75x
EV / Revenue 3.36x 2.42x 2.52x 3.05x 3.97x 3.41x 3.1x 2.87x
EV / EBITDA 14.4x 10.5x 11.6x 12.7x 16.2x 13x 11.6x 10.4x
EV / EBIT 18.6x 13.3x 15.1x 16.2x 20.2x 15.5x 13.7x 12.5x
EV / FCF 25.2x 23.2x 16.8x 17.3x 21.4x 20.4x 17.8x 16.1x
FCF Yield 3.96% 4.32% 5.94% 5.79% 4.67% 4.91% 5.63% 6.22%
Dividend per Share 2 1.96 2.12 2.3 2.48 2.72 2.914 3.093 3.361
Rate of return 1.36% 1.87% 1.91% 1.66% 1.25% 1.32% 1.4% 1.53%
EPS 2 6.77 7.47 6.01 10.34 6.16 10.87 12.41 13.97
Distribution rate 29% 28.4% 38.3% 24% 44.2% 26.8% 24.9% 24.1%
Net sales 1 14,923 16,281 16,034 15,845 17,262 19,851 21,675 23,186
EBITDA 1 3,470 3,751 3,471 3,813 4,232 5,185 5,813 6,399
EBIT 1 2,701 2,966 2,677 2,987 3,394 4,360 4,893 5,315
Net income 1 2,255 2,427 1,910 3,193 1,842 3,192 3,558 3,940
Net Debt 1 2,889 3,118 2,550 2,884 4,439 3,827 3,419 2,746
Reference price 2 144.05 113.39 120.52 149.58 217.04 220.36 220.36 220.36
Nbr of stocks (in thousands) 327,997 319,839 313,939 303,919 295,481 289,513 - -
Announcement Date 10/27/21 11/2/22 11/1/23 10/30/24 10/29/25 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
34.12x6.35x19.36x0.66% 214B
61.15x7.63x26.14x0.71% 141B
34.41x12.23x22.34x0.8% 123B
13.47x0.31x6.78x3.73% 111B
41.96x6.89x22.53x0.83% 97.72B
75.33x8.08x37.26x0.19% 86.45B
25.33x9.09x18.46x0.5% 80.89B
20.27x3.41x13.04x1.32% 63.8B
45.53x6.37x24x0.01% 66B
Average 39.06x 6.70x 21.10x 0.97% 109.41B
Weighted average by Cap. 39.26x 6.83x 21.01x 0.99%

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