Company Valuation: Avnet, Inc.

Data adjusted to current consolidation scope
Fiscal Period: June 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 4,004 4,188 4,375 4,654 4,416 7,431 - -
Change - 4.59% 4.48% 6.36% -5.11% 68.27% - -
Enterprise Value (EV) 5,019 5,646 7,146 7,242 4,416 7,431 7,431 7,431
Change - 12.49% 26.57% 1.35% -39.02% 68.27% 0% 0%
P/E Ratio 20.8x 6.18x 5.8x 9.48x 19.1x 22.3x 13.3x -
PBR - - - 0.95x - - - -
PEG - 0x 0.3x -0.3x -0.4x 0.5x 0.2x -
Capitalization / Revenue 0.2x 0.17x 0.16x 0.2x 0.2x 0.28x 0.24x 0.22x
EV / Revenue 0x 0x 0x 0x 0x 0.28x 0.24x 0.22x
EV / EBITDA 0x 0x 0x 0x 0x 8.37x 6.28x 5.88x
EV / EBIT 0x 0x 0x 0x 0x 9.21x 6.78x 6.36x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 0.85 1 1.16 1.24 1.32 1.365 1.4 -
Rate of return 2.11% 2.33% 2.42% 2.41% 2.51% 1.51% 1.55% -
EPS 2 1.93 6.94 8.26 5.43 2.75 4.07 6.82 -
Distribution rate 44% 14.4% 14% 22.8% 48% 33.5% 20.5% -
Net sales 1 19,535 24,311 26,537 23,757 22,201 26,856 30,558 33,639
EBITDA 1 497.7 1,073 1,303 983.6 694.2 887.6 1,184 1,264
EBIT 1 407 985.6 1,221 900 624 807.1 1,095 1,169
Net income 1 193.1 692.4 770.8 498.7 240.2 343.3 607.7 -
Net Debt 1,015 1,458 2,770 2,588 - - - -
Reference price 2 40.24 42.87 47.87 51.49 52.66 90.59 90.59 90.59
Nbr of stocks (in thousands) 99,502 97,682 91,399 90,380 83,857 82,024 - -
Announcement Date 11/8/21 10/8/22 16/8/23 8/8/24 6/8/25 - - -
1USD in Million2USD
Estimates

P/E Ratio, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
40.54x13.91x26.63x0.73% 108B
37.01x1.74x19.77x-.--% 55.69B
62.62x9.14x44x1.2% 53.68B
34.33x2.66x13.74x0.93% 42.12B
41.58x2.2x18.79x1.39% 29.52B
30.72x4.66x18.61x-.--% 28.9B
8.9x5.12x10.06x2.48% 22.13B
39.09x6.05x24.17x0.65% 19.79B
30.33x1.07x12x0.25% 16.58B
Average 36.12x 5.17x 20.86x 0.85% 41.79B
Weighted average by Cap. 39.41x 7.04x 23.67x 0.79%

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% : Our Best Subscriber-Only Tools to Spot Tomorrow’s Top Investments!
d
:
:
SEIZE THE OFFER!