Company Valuation: STMicroelectronics N.V.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 44,709 32,058 45,147 22,573 23,416 49,056 - -
Change - -28.3% 40.83% -50% 3.74% 109.5% - -
Enterprise Value (EV) 1 43,732 30,257 41,991 19,342 20,627 46,894 45,717 43,500
Change - -30.81% 38.78% -53.94% 6.64% 127.34% -2.51% -4.85%
P/E 22.8x 8.42x 11.2x 15.1x 146x 47.6x 21.7x 14.7x
PBR 4.86x 2.51x 2.82x 1.35x 1.36x 2.73x 2.45x 2.12x
PEG - 0.1x 1.74x -0.2x -1.6x 0x 0x 0.3x
Capitalization / Revenue 3.5x 1.99x 2.61x 1.7x 1.98x 3.4x 2.91x 2.57x
EV / Revenue 3.43x 1.88x 2.43x 1.46x 1.75x 3.25x 2.71x 2.28x
EV / EBITDA 12.6x 5.35x 6.8x 5.63x 8.58x 14.2x 9.91x 7.68x
EV / EBIT 18.1x 6.82x 9.11x 11.5x 37.4x 35x 17.3x 11.1x
EV / FCF 39x 19x 23.7x 67.2x 66.8x 112x 32.6x 17x
FCF Yield 2.56% 5.26% 4.22% 1.49% 1.5% 0.89% 3.07% 5.89%
Dividend per Share 2 0.24 0.24 0.24 0.36 0.36 0.3574 0.3706 0.3895
Rate of return 0.49% 0.68% 0.48% 1.43% 1.37% 0.65% 0.67% 0.71%
EPS 2 2.16 4.19 4.46 1.66 0.18 1.154 2.536 3.747
Distribution rate 11.1% 5.73% 5.38% 21.7% 200% 31% 14.6% 10.4%
Net sales 1 12,761 16,128 17,286 13,269 11,800 14,420 16,851 19,102
EBITDA 1 3,466 5,654 6,172 3,436 2,405 3,302 4,612 5,666
EBIT 1 2,421 4,439 4,611 1,676 551 1,341 2,635 3,931
Net income 1 2,000 3,960 4,211 1,557 166 1,075 2,333 3,309
Net Debt 1 -977 -1,801 -3,156 -3,231 -2,789 -2,162 -3,339 -5,557
Reference price 2 49.32 35.26 50.01 25.13 26.35 54.99 54.99 54.99
Nbr of stocks (in thousands) 906,449 909,136 902,747 898,175 888,746 892,104 - -
Announcement Date 27/01/22 26/01/23 25/01/24 30/01/25 29/01/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
23.7x13.37x19.81x0.34% 5,428B
46.2x18.9x27.82x0.63% 1,979B
22.55x11.05x14.96x1.12% 1,942B
12.55x7.6x9.19x0.06% 1,029B
84.45x15.28x57.4x-.--% 788B
4.28x2.61x3.15x0.25% 774B
-43.87x8.78x24.5x-.--% 530B
215.45x47.31x96.37x-.--% 290B
32.54x11.8x21.88x2.08% 253B
Average 44.21x 15.19x 30.56x 0.5% 1,446B
Weighted average by Cap. 30.29x 13.43x 22.69x 0.46%

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. STMPA Stock
  4. STM N Stock
  5. Valuation STMicroelectronics N.V.