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 8,042 - -
Change - -52.78% 92.76% 8.78% 26.55% 78.68% - -
Enterprise Value (EV) 3,592 1,696 3,269 3,557 4,501 8,042 8,042 8,042
Change - -52.78% 92.76% 8.78% 26.55% 78.68% 0% 0%
P/E 43.3x 33.9x 40x 51.6x 84.1x 42.3x 35x 28.4x
PBR 4.46x 2.1x 3.61x - 4.42x 6.69x 5.59x -
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 7.78x 6.87x 5.9x
EV / Revenue 0x 0x 0x 0x 0x 7.78x 6.87x 5.9x
EV / EBITDA 0x 0x 0x 0x 0x 26.2x 25.1x -
EV / EBIT 0x 0x 0x 0x 0x 30.2x 23.6x 17.9x
EV / FCF 0x - - - 0x 57.9x 21.6x -
FCF Yield 2.03% - - - 0.26% 1.73% 4.64% -
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 58.06 102.94 102.94 102.94
Nbr of stocks (in thousands) 78,207 77,025 77,842 77,451 77,517 78,121 - -
Announcement Date 02/02/22 08/02/23 07/02/24 05/02/25 04/02/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
42.31x - - -.--% 8.04B
36.09x12.12x27.57x0.65% 615B
29.07x9.63x23.74x0.42% 342B
29.77x6.69x20.57x1.64% 150B
32.88x3.56x16.42x1.58% 84.64B
47.05x6.32x22.06x0.31% 19.64B
40.11x12.89x26.75x0.94% 19.99B
19.44x2.81x11.99x1.56% 14.81B
41.21x7.59x22.61x - 12.27B
Average 35.33x 7.70x 21.47x 0.89% 140.72B
Weighted average by Cap. 33.36x 9.99x 24.62x 0.77%

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.
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!