Company Valuation: SiTime Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 5,925 2,179 2,741 5,012 9,218 17,003 - -
Change - -63.23% 25.83% 82.82% 83.93% 84.44% - -
Enterprise Value (EV) 1 5,925 2,152 2,741 4,593 8,410 17,836 17,363 16,853
Change - -63.68% 27.38% 67.54% 83.11% 112.07% -2.65% -2.94%
P/E 191x 98.7x -33.6x -53x -205x 143x 71.7x 38.8x
PBR 8.79x 3.25x 3.83x 7.09x 8.03x 7.25x 6.78x 5.69x
PEG - -3x 0x -4.6x 3.6x -0x 1x 0.5x
Capitalization / Revenue 27.1x 7.68x 19x 24.7x 28.2x 19.6x 12.5x 9.85x
EV / Revenue 27.1x 7.59x 19x 22.7x 25.7x 20.5x 12.8x 9.77x
EV / EBITDA 81.1x 24.6x -434x 150x 85.2x 53.7x 33.4x 24.3x
EV / EBIT 90.9x 28.4x -122x 8,216x 144x 56.4x 36x 25.6x
EV / FCF 509x 270x -3,084x -353x 239x 69.1x 38.4x 33.3x
FCF Yield 0.2% 0.37% -0.03% -0.28% 0.42% 1.45% 2.6% 3%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 1.53 1.03 -3.63 -4.05 -1.72 3.942 7.884 14.56
Distribution rate - - - - - - - -
Net sales 1 218.8 283.6 144 202.7 326.7 868.2 1,355 1,726
EBITDA 1 73.08 87.65 -6.31 30.63 98.75 332.2 519.2 694.5
EBIT 1 65.16 75.81 -22.44 0.559 58.56 316.4 482.8 657.6
Net income 1 32.28 23.25 -80.54 -93.6 -42.9 113.6 243.9 480
Net Debt 1 - -26.45 - -418.8 -808.4 832.8 360 -150.1
Reference price 2 292.54 101.62 122.08 214.53 353.19 565.42 565.42 565.42
Nbr of stocks (in thousands) 20,254 21,439 22,456 23,362 26,101 30,071 - -
Announcement Date 02/02/22 01/02/23 13/02/24 05/02/25 04/02/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
141.53x20.28x53.01x-.--% 16.78B
21.78x12.42x18.81x0.34% 5,253B
22.54x11.06x14.98x1.12% 1,982B
40.93x16.78x24.69x0.71% 1,755B
12.85x7.79x9.42x0.06% 1,054B
4.73x2.93x3.53x0.22% 874B
81.26x14.71x55.3x-.--% 760B
-38.78x7.82x21.76x-.--% 470B
190.21x41.47x84.56x-.--% 255B
Average 53.01x 15.03x 31.78x 0.27% 1,380B
Weighted average by Cap. 27.62x 12.33x 20.90x 0.45%

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. SITM Stock
  4. Valuation SiTime Corporation