Company Valuation: Netlist, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Market Cap 1 1,502 273.4 382.9 227.8 267.4 834.4 -
Change - -81.79% 40.07% -40.51% 17.4% 212.03% -
Enterprise Value (EV) 1,502 273.4 382.9 227.8 267.4 834.4 834.4
Change - -81.79% 40.07% -40.51% 17.4% 212.03% 0%
P/E - - - - - - -
PBR - - - - - - -
PEG - - - - - - -
Capitalization / Revenue 10.5x 1.69x 5.53x 1.55x 1.42x 2.23x 2.26x
EV / Revenue 0x 0x 0x 0x 0x 2.23x 2.26x
EV / EBITDA - - - - - - -
EV / EBIT 0x -0x -0x -0x -0x 126x 2,086x
EV / FCF - - - - - - -
FCF Yield - - - - - - -
Dividend per Share 2 - - - - - - -
Rate of return - - - - - - -
EPS 2 - - - - - - -
Distribution rate - - - - - - -
Net sales 1 142.4 161.6 69.2 147.1 188.6 374.9 369.6
EBITDA - - - - - - -
EBIT 1 11.38 -33.5 -61.76 -55.23 -25.51 6.6 0.4
Net income - - - - - - -
Net Debt - - - - - - -
Reference price 2 6.570 1.170 1.510 0.838 0.870 2.500 2.500
Nbr of stocks (in thousands) 228,539 233,656 253,593 271,987 307,374 333,768 -
Announcement Date 01/03/22 21/02/23 13/02/24 27/03/25 03/03/26 - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 834M
21.61x10.3x16.62x-.--% 213B
29.93x13.8x34.58x0.09% 179B
23.49x4.2x12.97x1.25% 32.86B
79.46x5.06x22.33x-.--% 24.78B
9.73x - - - 11.21B
5.29x1.69x3.23x9.66% 4.08B
10.92x - - - 425M
Average 25.77x 7.01x 17.95x 2.2% 58.26B
Weighted average by Cap. 27.59x 10.88x 23.64x 0.21%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. NLST Stock
  4. Valuation Netlist, Inc.