Valuation Netlist, Inc.

Stocks

Market Closed - OTC Markets 05:59:57 11/09/26 am AEST			5-day change	1st Jan Change
4.650 ^USD	+0.43%		-10.06%	+423.12%

03/09	Netlist Shares Sink After Losing Appeal in Patent Case Against Micron	DJ
06/08	Netlist, Inc. - Special Call

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027
Market Cap ¹	1,502	273.4	382.9	227.8	267.4	1,619	-
Change	-	-81.79%	40.07%	-40.51%	17.4%	505.26%	-
Enterprise Value (EV)	1,502	273.4	382.9	227.8	267.4	1,619	1,619
Change	-	-81.79%	40.07%	-40.51%	17.4%	505.26%	0%
P/E	-	-	-	-	-	-	-
PBR	-	-	-	-	-	-	-
PEG	-	-	-	-	-	-	-
Capitalization / Revenue	10.5x	1.69x	5.53x	1.55x	1.42x	2.29x	2.05x
EV / Revenue	0x	0x	0x	0x	0x	2.29x	2.05x
EV / EBITDA	-	-	-	-	-	-	-
EV / EBIT	0x	-0x	-0x	-0x	-0x	5.43x	7.42x
EV / FCF	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-
Dividend per Share ²	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-
EPS ²	-	-	-	-	-	-	-
Distribution rate	-	-	-	-	-	-	-
Net sales ¹	142.4	161.6	69.2	147.1	188.6	708.1	788.1
EBITDA	-	-	-	-	-	-	-
EBIT ¹	11.38	-33.5	-61.76	-55.23	-25.51	297.9	218.2
Net income	-	-	-	-	-	-	-
Net Debt	-	-	-	-	-	-	-
Reference price ²	6.570	1.170	1.510	0.838	0.870	4.650	4.650
Nbr of stocks (in thousands)	228,539	233,656	253,593	271,987	307,374	349,583	-
Announcement Date	1/3/22	21/2/23	13/2/24	27/3/25	3/3/26	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
NETLIST, INC.	-	-	-	-	1.62B
SANDISK CORPORATION	8.08x	4.56x	5.67x	-.--%	258B
WESTERN DIGITAL CORPORATION	24.76x	8.84x	17.09x	0.12%	174B
NETAPP, INC.	23.72x	4.25x	12.86x	1.14%	36.29B
EVERPURE, INC.	100.12x	6.1x	26.86x	-.--%	32.34B
SHANNON SEMICONDUCTOR TECHNOLOGY CO.,LTD.	10.51x	-	-	-	12.21B
INNODISK CORPORATION	3.84x	1.35x	2.65x	14.76%	4.23B
AUSTRIACARD HOLDINGS AG	19.31x	1.08x	7.74x	1.22%	416M
Average	27.19x	4.36x	12.14x	2.87%	64.91B
Weighted average by Cap.	20.56x	6.08x	11.45x	0.25%