Company Valuation: FormFactor, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 3,592 1,696 3,269 3,557 4,501 8,215 - -
Change - -52.78% 92.76% 8.78% 26.55% 82.53% - -
Enterprise Value (EV) 3,592 1,696 3,269 3,557 4,501 8,215 8,215 8,215
Change - -52.78% 92.76% 8.78% 26.55% 82.53% 0% 0%
P/E 43.3x 33.9x 40x 51.6x 84.1x 43.7x 36.2x 29.3x
PBR 4.46x 2.1x 3.61x - 4.42x 6.9x 5.77x -
PEG - -0.9x 0.7x -3.4x -3.7x 0x 1.7x 1.2x
Capitalization / Revenue 4.67x 2.27x 4.93x 4.66x 5.73x 7.95x 7.02x 6.02x
EV / Revenue 0x 0x 0x 0x 0x 7.95x 7.02x 6.02x
EV / EBITDA 0x 0x 0x 0x 0x 26.8x 25.7x -
EV / EBIT 0x 0x 0x 0x 0x 30.9x 24.1x 18.3x
EV / FCF 0x - - - 0x 59.1x 22x -
FCF Yield 2.03% - - - 0.26% 1.69% 4.54% -
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 1.06 0.65 1.05 0.89 0.69 2.433 2.937 3.63
Distribution rate - - - - - - - -
Net sales 1 769.7 747.9 663.1 763.6 785 1,033 1,171 1,364
EBITDA 1 178.7 141.4 91.39 121.1 142.9 306.6 320 -
EBIT 1 152.9 112.8 60.78 90.74 105.3 266.1 340.9 450
Net income 1 83.92 50.74 82.39 69.61 54.36 195 244.5 -
Net Debt - - - - - - - -
Reference price 2 45.93 22.02 42.00 45.92 58.06 106.20 106.20 106.20
Nbr of stocks (in thousands) 78,207 77,025 77,842 77,451 77,517 77,955 - -
Announcement Date 2/2/22 8/2/23 7/2/24 5/2/25 4/2/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
43.32x - - -.--% 8.21B
37.7x12.53x29.24x0.63% 637B
52.94x16.01x42.83x0.35% 373B
31.74x6.96x21.85x1.53% 149B
27.11x2.97x13.57x1.82% 68.27B
39.17x12.57x26.06x0.96% 18.9B
45.19x6.03x21.29x0.34% 17.86B
19.31x2.78x11.9x1.58% 14.21B
48.23x8.69x27.64x - 12.46B
18.93x1.71x8.41x0.69% 11.99B
Average 36.36x 7.80x 22.53x 0.88% 131.01B
Weighted average by Cap. 40.69x 12.06x 30.91x 0.73%

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. FORM Stock
  4. Valuation FormFactor, Inc.