Company Valuation: Nova Ltd.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 4,175 2,345 3,947 5,746 10,023 9,621 - -
Change - -43.83% 68.29% 45.6% 74.43% -4.01% - -
Enterprise Value (EV) 1 4,175 2,345 3,947 5,340 9,706 9,571 9,141 8,620
Change - -43.83% 68.29% 35.31% 81.76% -1.4% -4.49% -5.7%
P/E 47x 18.6x 32.1x 34.3x 41.3x 31.9x 24x 20.9x
PBR 9.22x 4.43x - 6.22x 7.92x 6.05x 4.71x 3.55x
PEG - 0.5x -11.77x 1x 1.1x 1.7x 0.7x 1.4x
Capitalization / Revenue 10x 4.11x 7.62x 8.55x 11.4x 8.93x 7.07x 5.95x
EV / Revenue 10x 4.11x 7.62x 7.94x 11x 8.88x 6.72x 5.33x
EV / EBITDA 31.4x 12.5x 23.7x 23.1x 31.8x 23.9x 17.2x 12.6x
EV / EBIT 33x 13.1x 25.2x 24.3x 33.2x 25.7x 18.5x 14.3x
EV / FCF - - - 24.5x 44.5x 45.4x 25.3x -
FCF Yield - - - 4.08% 2.25% 2.2% 3.95% -
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 3.12 4.4 4.28 5.75 7.96 9.484 12.59 14.48
Distribution rate - - - - - - - -
Net sales 1 416.1 570.7 517.9 672.4 880.6 1,078 1,360 1,618
EBITDA 1 132.8 187.2 166.8 231 305.4 399.9 532.5 686.4
EBIT 1 126.3 178.6 156.4 219.3 292 372.6 494.8 602.7
Net income 1 93.1 140.2 136.3 183.8 259.2 326.9 421.2 492.3
Net Debt 1 - - - -406 -316.8 -50.21 -479.6 -1,001
Reference price 2 146.50 81.68 137.39 196.95 328.39 302.71 302.71 302.71
Nbr of stocks (in thousands) 28,500 28,711 28,725 29,176 30,522 31,783 - -
Announcement Date 24/2/22 15/2/23 15/2/24 13/2/25 12/2/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
32.05x8.92x24.03x-.--% 9.62B
20.21x11.51x17.36x0.38% 4,991B
21.11x10.33x13.95x1.16% 1,814B
34.79x14.75x21.66x0.81% 1,585B
4.8x2.92x3.25x0.08% 967B
4.01x2.55x3.07x1.9% 758B
81.04x14.71x55.83x-.--% 790B
-26.15x5.6x15.81x-.--% 322B
33.33x12.51x22.79x1.91% 286B
Average 22.80x 9.31x 19.75x 0.69% 1,280B
Weighted average by Cap. 23.21x 10.54x 18.02x 0.63%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Nova Ltd.

Historical PBR trend

Valuation ratios - PBR - Nova Ltd.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Nova Ltd.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Nova Ltd.


Year-on-year evolution of the Yield

Valuation ratios - Yield - Nova Ltd.