Company Valuation: Monolithic Power Systems, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 22,739 16,599 30,222 28,863 43,421 59,923 - -
Change - -27% 82.07% -4.5% 50.44% 38% - -
Enterprise Value (EV) 1 22,739 16,384 29,783 28,000 42,164 57,817 56,563 54,880
Change - -27.95% 81.78% -5.99% 50.59% 37.12% -2.17% -2.98%
P/E 97.7x 39.1x 72x 16.2x 71.1x 54.1x 40.5x 33.7x
PBR 18.3x 9.98x 14.8x 9x 11.9x 13.6x 10.9x 8.79x
PEG - 0.5x -22.47x 0x -1.1x 0.7x 1.2x 1.7x
Capitalization / Revenue 18.8x 9.25x 16.6x 13.1x 15.6x 14.5x 11.3x 9.44x
EV / Revenue 18.8x 9.13x 16.4x 12.7x 15.1x 14x 10.7x 8.64x
EV / EBITDA 54.2x 22.8x 43.7x 35x 40.7x 35.5x 27.8x 22.1x
EV / EBIT 58.1x 24.1x 46.5x 36.6x 42.9x 37.1x 28x 23.4x
EV / FCF 101x 87.2x 51.3x 43.6x 63.3x 53.7x 36.4x 27.1x
FCF Yield 0.99% 1.15% 1.95% 2.29% 1.58% 1.86% 2.75% 3.69%
Dividend per Share 2 2.4 3 4 5 6.24 7.762 8.546 8.8
Rate of return 0.49% 0.85% 0.63% 0.85% 0.69% 0.64% 0.7% 0.72%
EPS 2 5.05 9.05 8.76 36.59 12.75 22.52 30.12 36.23
Distribution rate 47.5% 33.1% 45.7% 13.7% 48.9% 34.5% 28.4% 24.3%
Net sales 1 1,208 1,794 1,821 2,207 2,790 4,125 5,286 6,349
EBITDA 1 419.8 718 681.3 800.6 1,035 1,628 2,034 2,479
EBIT 1 391.1 680.9 641.1 764.1 982.4 1,557 2,018 2,343
Net income 1 242 437.7 427.4 1,787 615.9 1,112 1,498 1,809
Net Debt 1 - -215.2 -439.2 -862.9 -1,257 -2,106 -3,360 -5,043
Reference price 2 493.33 353.61 630.78 591.70 906.36 1,219.36 1,219.36 1,219.36
Nbr of stocks (in thousands) 46,093 46,942 47,912 48,780 47,907 49,143 - -
Announcement Date 10/02/22 08/02/23 07/02/24 06/02/25 05/02/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
22.51x12.81x19.39x0.33% 5,419B
22.21x10.89x14.76x1.14% 1,947B
40.67x16.73x24.59x0.71% 1,747B
13.16x7.99x9.65x0.06% 1,080B
4.61x2.85x3.43x0.23% 866B
79.77x14.44x54.28x-.--% 746B
-39.03x7.87x21.89x-.--% 473B
186.88x40.73x83.05x-.--% 251B
Average 41.35x 14.29x 28.88x 0.31% 1,566B
Weighted average by Cap. 27.33x 12.42x 20.90x 0.44%

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. MPWR Stock
  4. NQG Stock
  5. Valuation Monolithic Power Systems, Inc.