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 60,407 - -
Change - -23.24% 4.33% 20.15% 41.07% -5.81% - -
Enterprise Value (EV) 1 50,137 39,385 40,386 48,344 68,570 64,148 63,796 63,220
Change - -21.45% 2.54% 19.71% 41.84% -6.45% -0.55% -0.9%
P/E 21.3x 15.2x 20.1x 14.5x 35.2x 19x 16.5x 14.7x
PBR 4.67x 3.34x 3.26x 3.63x 5.08x 4.48x 3.92x 3.41x
PEG - 1.5x -1x 0.2x -0.9x 0.2x 1.1x 1.2x
Capitalization / Revenue 3.17x 2.23x 2.36x 2.87x 3.72x 3.04x 2.79x 2.61x
EV / Revenue 3.36x 2.42x 2.52x 3.05x 3.97x 3.23x 2.95x 2.73x
EV / EBITDA 14.4x 10.5x 11.6x 12.7x 16.2x 12.3x 10.8x 9.7x
EV / EBIT 18.6x 13.3x 15.1x 16.2x 20.2x 14.7x 13x 11.9x
EV / FCF 25.2x 23.2x 16.8x 17.3x 21.4x 19.4x 16.9x 15.1x
FCF Yield 3.96% 4.32% 5.94% 5.79% 4.67% 5.16% 5.9% 6.61%
Dividend per Share 2 1.96 2.12 2.3 2.48 2.72 2.921 3.1 3.336
Rate of return 1.36% 1.87% 1.91% 1.66% 1.25% 1.4% 1.49% 1.6%
EPS 2 6.77 7.47 6.01 10.34 6.16 10.97 12.63 14.24
Distribution rate 29% 28.4% 38.3% 24% 44.2% 26.6% 24.5% 23.4%
Net sales 1 14,923 16,281 16,034 15,845 17,262 19,852 21,658 23,136
EBITDA 1 3,470 3,751 3,471 3,813 4,232 5,228 5,926 6,518
EBIT 1 2,701 2,966 2,677 2,987 3,394 4,360 4,897 5,323
Net income 1 2,255 2,427 1,910 3,193 1,842 3,230 3,646 4,017
Net Debt 1 2,889 3,118 2,550 2,884 4,439 3,741 3,389 2,813
Reference price 2 144.05 113.39 120.52 149.58 217.04 208.65 208.65 208.65
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.($)
32.8x6.07x18.59x0.62% 204B
13.74x0.31x6.89x3.66% 113B
36.85x5.93x19.33x0.97% 83.88B
24.6x8.63x18.31x0.5% 80.16B
68.05x7.19x33.6x0.21% 76.68B
19.37x1.16x13.21x0.68% 65.42B
19.01x3.23x12.27x1.4% 60.41B
38.07x5.36x20.17x0.02% 55.2B
61.38x27.56x61.27x0.43% 40.41B
Average 34.88x 7.27x 22.63x 0.94% 86.64B
Weighted average by Cap. 32.75x 6.02x 19.80x 1.06%

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

40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!