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 7,309 - -
Change - -45.71% -13.46% 7.29% 4.63% 68.63% - -
Enterprise Value (EV) 1 6,630 3,799 3,467 3,760 3,891 6,921 6,632 6,481
Change - -42.7% -8.75% 8.47% 3.47% 77.88% -4.17% -2.27%
P/E 4.28x 52.8x -111x -21.5x -66.6x -182x 607x -
PBR 3.56x 3.05x 3.21x 3.81x 3.94x 6.53x 5.3x 4.83x
PEG - -0.6x 1x -0x 1x 4.6x -5x -
Capitalization / Revenue 11.4x 4.36x 4.94x 7.09x 5.52x 7.88x 6.77x 6x
EV / Revenue 9.2x 3.71x 4.43x 6.43x 4.96x 7.46x 6.14x 5.32x
EV / EBITDA 51.9x 16x 38.2x -69.9x 77.8x 47.7x 35.8x 33.4x
EV / EBIT 60.5x 17.7x 53.2x -47.4x 154x 61.6x 37.1x 39x
EV / FCF 106x 33.1x -65.9x -147x 59.1x -1,153x 24.5x -
FCF Yield 0.94% 3.02% -1.52% -0.68% 1.69% -0.09% 4.09% -
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 47.78 2.54 -1.09 -5.93 -1.98 -1.205 0.3608 -
Distribution rate - - - - - - - -
Net sales 1 720.9 1,024 782.3 584.4 784.8 927.2 1,080 1,218
EBITDA 1 127.7 237 90.84 -53.83 50.02 145 185.4 194.2
EBIT 1 109.7 214.4 65.13 -79.38 25.3 112.4 178.5 166.4
Net income 1 2,117 91.4 -34.52 -191 -64.91 -40.3 12.34 -
Net Debt 1 -1,589 -662.4 -394.2 -382.2 -443.6 -388.1 -677 -827.8
Reference price 2 204.51 134.05 121.49 127.66 131.93 219.05 219.05 219.05
Nbr of stocks (in thousands) 40,187 33,283 31,779 32,448 32,853 33,367 - -
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.($)
22.14x12.59x19.07x0.34% 5,331B
22.4x10.99x14.89x1.13% 1,967B
41.02x16.85x24.79x0.71% 1,762B
13.19x8.01x9.68x0.06% 1,083B
4.79x2.98x3.58x0.22% 891B
82.16x14.88x55.92x-.--% 768B
-38.8x7.83x21.77x-.--% 470B
192.49x41.98x85.59x-.--% 258B
Average 42.42x 14.51x 29.41x 0.31% 1,566B
Weighted average by Cap. 27.73x 12.43x 21.04x 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. SLAB Stock
  4. LA5 Stock
  5. Valuation Silicon Laboratories Inc.