|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 27.30 USD | +0.57% |
|
+0.39% | +27.86% |
Company Valuation: Ingram Micro Holding Corporation
Data adjusted to current consolidation scope
| Fiscal Period: December | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|
| Market Cap 1 | 4,600 | 5,202 | 6,254 | - | - |
| Change | - | 13.08% | 20.22% | - | - |
| Enterprise Value (EV) 1 | 7,498 | 6,996 | 8,226 | 7,832 | 7,451 |
| Change | - | -6.7% | 17.58% | -4.8% | -4.85% |
| P/E | 16.6x | 15.9x | 12.9x | 9.8x | 9.57x |
| PBR | 1.23x | 1.22x | 1.33x | 1.19x | 1.06x |
| PEG | - | 0.9x | 0.3x | 0.3x | 3.95x |
| Capitalization / Revenue | 0.1x | 0.1x | 0.11x | 0.11x | 0.1x |
| EV / Revenue | 0.16x | 0.13x | 0.15x | 0.13x | 0.12x |
| EV / EBITDA | 5.69x | 5.15x | 5.77x | 4.94x | 4.24x |
| EV / EBIT | 7.5x | 6.74x | 6.94x | 5.83x | 4.93x |
| EV / FCF | 39.2x | 8.91x | 53.2x | 12.1x | 10.2x |
| FCF Yield | 2.55% | 11.2% | 1.88% | 8.28% | 9.81% |
| Dividend per Share 2 | - | - | 0.3272 | 0.337 | 0.3492 |
| Rate of return | - | - | 1.21% | 1.24% | 1.29% |
| EPS 2 | 1.18 | 1.39 | 2.103 | 2.768 | 2.835 |
| Distribution rate | - | - | 15.6% | 12.2% | 12.3% |
| Net sales 1 | 47,984 | 52,556 | 56,544 | 58,215 | 59,655 |
| EBITDA 1 | 1,319 | 1,358 | 1,426 | 1,587 | 1,757 |
| EBIT 1 | 999.7 | 1,038 | 1,186 | 1,343 | 1,512 |
| Net income 1 | 264.2 | 327.9 | 488.3 | 656.7 | 721.7 |
| Net Debt 1 | 2,898 | 1,794 | 1,972 | 1,577 | 1,197 |
| Reference price 2 | 19.59 | 22.13 | 27.14 | 27.14 | 27.14 |
| Nbr of stocks (in thousands) | 234,826 | 235,073 | 230,445 | - | - |
| Announcement Date | 04/03/25 | 02/03/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 12.9x | 0.15x | 5.77x | 1.21% | 6.25B | |
| 29.68x | 4.73x | 16.51x | 2.2% | 288B | |
| -92.02x | 14.54x | 84.19x | -.--% | 91.07B | |
| 10.56x | 1.16x | 6.08x | 4.57% | 86.98B | |
| 13.49x | 2.45x | 9.1x | 6.14% | 79.91B | |
| 19.36x | 5.09x | 12.56x | 2.94% | 58.01B | |
| 13.92x | 2.03x | 8.51x | 5.59% | 45.7B | |
| 19.35x | 1.55x | 9.76x | 1.48% | 36.35B | |
| 20.15x | 1.48x | 9.46x | 0.98% | 35.62B | |
| 15.91x | 2.04x | 9.47x | 5.43% | 33.3B | |
| Average | 6.33x | 3.52x | 17.14x | 3.05% | 76.09B | |
| Weighted average by Cap. | 7.82x | 4.66x | 20.81x | 2.92% |
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
- Stock Market
- Stocks
- INGM Stock
- Valuation Ingram Micro Holding Corporation
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
