Company Valuation: TE Connectivity

Data adjusted to current consolidation scope
Fiscal Period: September 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 47,248 36,267 37,836 45,460 64,131 62,630 - -
Change - -23.24% 4.33% 20.15% 41.07% -2.34% - -
Enterprise Value (EV) 1 50,137 39,385 40,386 48,344 68,570 66,372 66,019 65,443
Change - -21.45% 2.54% 19.71% 41.84% -3.21% -0.53% -0.87%
P/E 21.3x 15.2x 20.1x 14.5x 35.2x 19.7x 17.1x 15.2x
PBR 4.67x 3.34x 3.26x 3.63x 5.08x 4.64x 4.07x 3.54x
PEG - 1.5x -1x 0.2x -0.9x 0.3x 1.1x 1.2x
Capitalization / Revenue 3.17x 2.23x 2.36x 2.87x 3.72x 3.15x 2.89x 2.71x
EV / Revenue 3.36x 2.42x 2.52x 3.05x 3.97x 3.34x 3.05x 2.83x
EV / EBITDA 14.4x 10.5x 11.6x 12.7x 16.2x 12.7x 11.1x 10x
EV / EBIT 18.6x 13.3x 15.1x 16.2x 20.2x 15.2x 13.5x 12.3x
EV / FCF 25.2x 23.2x 16.8x 17.3x 21.4x 20x 17.5x 15.7x
FCF Yield 3.96% 4.32% 5.94% 5.79% 4.67% 4.99% 5.7% 6.39%
Dividend per Share 2 1.96 2.12 2.3 2.48 2.72 2.921 3.1 3.336
Rate of return 1.36% 1.87% 1.91% 1.66% 1.25% 1.35% 1.43% 1.54%
EPS 2 6.77 7.47 6.01 10.34 6.16 10.97 12.63 14.24
Distribution rate 29% 28.4% 38.3% 24% 44.2% 26.6% 24.5% 23.4%
Net sales 1 14,923 16,281 16,034 15,845 17,262 19,852 21,658 23,136
EBITDA 1 3,470 3,751 3,471 3,813 4,232 5,228 5,926 6,518
EBIT 1 2,701 2,966 2,677 2,987 3,394 4,360 4,897 5,323
Net income 1 2,255 2,427 1,910 3,193 1,842 3,230 3,646 4,017
Net Debt 1 2,889 3,118 2,550 2,884 4,439 3,741 3,389 2,813
Reference price 2 144.05 113.39 120.52 149.58 217.04 216.33 216.33 216.33
Nbr of stocks (in thousands) 327,997 319,839 313,939 303,919 295,481 289,513 - -
Announcement Date 27/10/21 02/11/22 01/11/23 30/10/24 29/10/25 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
33.35x6.2x18.55x0.6% 209B
14.88x0.32x7.36x3.42% 113B
26.61x10.46x22.26x0.46% 86.97B
37.71x6.07x19.7x0.96% 83.83B
93.24x10.97x46.53x0.01% 74.17B
62.4x6.55x30.82x0.23% 66.82B
20.1x1.16x12.97x0.56% 65.1B
19.71x3.34x12.69x1.35% 62.63B
64.19x25.86x57.32x0.47% 37.29B
Average 41.36x 7.88x 25.36x 0.9% 88.7B
Weighted average by Cap. 37.75x 6.57x 22.01x 0.99%

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