Company Valuation: Array Technologies, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 2,119 2,909 2,540 917.7 1,408 722.3 - -
Change - 37.31% -12.67% -63.87% 53.46% -48.71% - -
Enterprise Value (EV) 1 2,472 3,545 3,022 1,232 1,833 1,110 986.2 898.2
Change - 43.38% -14.75% -59.23% 48.77% -39.46% -11.12% -8.92%
P/E -30.8x -66.7x 30x -3.1x -12.6x 24x 10.3x 8.88x
PBR 12.1x 23.3x 9.8x -7.77x -6.83x -4.57x -13.7x 10.5x
PEG - 1.5x -0x 0x 0.2x -0x 0x 0.5x
Capitalization / Revenue 2.48x 1.78x 1.61x 1x 1.1x 0.5x 0.45x 0.42x
EV / Revenue 2.9x 2.16x 1.92x 1.35x 1.43x 0.77x 0.61x 0.52x
EV / EBITDA 57.2x 27.5x 10.5x 7.1x 9.77x 4.99x 3.74x 3.08x
EV / EBIT -99.9x -195x 14.1x -5.43x -63.2x 8.19x 5.39x 4.32x
EV / FCF -9.27x 27.1x 14.1x 9.1x 23x 12.4x 6.85x 6.33x
FCF Yield -10.8% 3.69% 7.11% 11% 4.35% 8.07% 14.6% 15.8%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -0.51 -0.29 0.56 -1.95 -0.73 0.1951 0.4543 0.5279
Distribution rate - - - - - - - -
Net sales 1 853.3 1,638 1,577 915.8 1,284 1,443 1,615 1,713
EBITDA 1 43.22 128.7 288.1 173.6 187.6 222.6 263.9 291.7
EBIT 1 -24.74 -18.13 214.1 -227 -29 135.5 183 208
Net income 1 -66.12 -43.62 85.55 -296.1 -112 33.47 81 101
Net Debt 1 353.6 635.7 481.4 314.3 424.6 387.3 263.9 175.9
Reference price 2 15.690 19.330 16.800 6.040 9.220 4.690 4.690 4.690
Nbr of stocks (in thousands) 135,027 150,491 151,216 151,943 152,748 154,008 - -
Announcement Date 05/04/22 21/03/23 27/02/24 27/02/25 25/02/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
24.04x0.77x4.99x-.--% 722M
35.19x2.78x18.14x1.33% 153B
15.7x2.02x11.26x1.53% 34.53B
13.91x0.81x9.66x3.6% 13.09B
-14.66x0.58x7.29x-.--% 4.39B
16.92x0.73x9.08x3.33% 3.52B
15.28x - - 0.71% 2.36B
25.04x - - - 2.16B
-24.73x0.5x-102.93x-.--% 1.62B
Average 11.85x 1.17x -6.07x 1.31% 23.95B
Weighted average by Cap. 28.65x 2.43x 15.13x 1.48%

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. ARRY Stock
  4. Valuation Array Technologies, Inc.