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 7,503 - -
Change - 4.59% 4.48% 6.36% -5.11% 69.9% - -
Enterprise Value (EV) 5,019 5,646 7,146 7,242 4,416 7,503 7,503 7,503
Change - 12.49% 26.57% 1.35% -39.02% 69.9% 0% 0%
P/E 20.8x 6.18x 5.8x 9.48x 19.1x 22.5x 13.4x -
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 0.25x 0.22x
EV / Revenue 0x 0x 0x 0x 0x 0.28x 0.25x 0.22x
EV / EBITDA 0x 0x 0x 0x 0x 8.45x 6.34x 5.94x
EV / EBIT 0x 0x 0x 0x 0x 9.3x 6.85x 6.42x
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% 1.49% 1.53% -
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 91.47 91.47 91.47
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, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
37.13x12.78x23.57x0.79% 117B
76.9x11.21x53.95x0.98% 65.99B
35.94x1.69x19.22x-.--% 54.08B
37.68x2.92x15.12x0.84% 46.01B
42.55x2.25x19.25x1.36% 30.06B
30.51x4.63x18.49x-.--% 28.7B
9.27x5.3x9.35x2.37% 22.85B
39.41x6.09x24.35x0.65% 19.78B
27.03x2.87x11.73x1.83% 19.33B
Average 37.38x 5.53x 21.67x 0.98% 44.85B
Weighted average by Cap. 41.52x 7.32x 24.98x 0.84%

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

LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!