Company Valuation: Silicon Laboratories Inc.

Data adjusted to current consolidation scope
Fiscal Period: January 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 8,219 4,462 3,861 4,142 4,334 7,155 - -
Change - -45.71% -13.46% 7.29% 4.63% 65.07% - -
Enterprise Value (EV) 1 6,630 3,799 3,467 3,760 3,891 6,673 6,460 6,327
Change - -42.7% -8.75% 8.47% 3.47% 71.51% -3.19% -2.06%
P/E 4.28x 52.8x -111x -21.5x -66.6x -195x 529x -
PBR 3.56x 3.05x 3.21x 3.81x 3.94x 6.09x 5.77x 4.78x
PEG - -0.6x 1x -0x 1x 4.4x -4x -
Capitalization / Revenue 11.4x 4.36x 4.94x 7.09x 5.52x 7.73x 6.65x 5.87x
EV / Revenue 9.2x 3.71x 4.43x 6.43x 4.96x 7.21x 6x 5.19x
EV / EBITDA 51.9x 16x 38.2x -69.9x 77.8x 46x 34.2x 32.6x
EV / EBIT 60.5x 17.7x 53.2x -47.4x 154x 62.3x 38.3x 38x
EV / FCF 106x 33.1x -65.9x -147x 59.1x 607x 53.7x -
FCF Yield 0.94% 3.02% -1.52% -0.68% 1.69% 0.16% 1.86% -
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 47.78 2.54 -1.09 -5.93 -1.98 -1.11 0.41 -
Distribution rate - - - - - - - -
Net sales 1 720.9 1,024 782.3 584.4 784.8 925.2 1,076 1,218
EBITDA 1 127.7 237 90.84 -53.83 50.02 145 188.9 194.2
EBIT 1 109.7 214.4 65.13 -79.38 25.3 107 168.6 166.4
Net income 1 2,117 91.4 -34.52 -191 -64.91 -37.01 13.68 -
Net Debt 1 -1,589 -662.4 -394.2 -382.2 -443.6 -481.8 -694.5 -827.8
Reference price 2 204.51 134.05 121.49 127.66 131.93 216.93 216.93 216.93
Nbr of stocks (in thousands) 40,187 33,283 31,779 32,448 32,853 32,982 - -
Announcement Date 02/02/22 01/02/23 07/02/24 04/02/25 04/02/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-195.4x7.21x46.01x-.--% 7.15B
20.63x11.6x17.2x0.39% 4,724B
43.07x17.64x25.96x0.67% 1,845B
20.64x10.07x13.67x1.22% 1,762B
12.03x7.28x8.8x0.06% 988B
3.85x2.19x2.68x0.3% 675B
90.42x15.65x57.79x-.--% 791B
-39.48x7.64x21.32x-.--% 460B
32.8x11.89x22.05x2.06% 255B
186.56x41.92x84.86x-.--% 258B
Average 17.51x 13.31x 30.03x 0.47% 1,176B
Weighted average by Cap. 28.58x 12.20x 21.01x 0.51%

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. SLAB Stock
  4. Valuation Silicon Laboratories Inc.