Company Valuation: TE Connectivity plc

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 58,673 - -
Change - -23.24% 4.33% 20.15% 41.07% -8.51% - -
Enterprise Value (EV) 1 50,137 39,385 40,386 48,344 68,570 62,414 62,062 61,485
Change - -21.45% 2.54% 19.71% 41.84% -8.98% -0.56% -0.93%
P/E 21.3x 15.2x 20.1x 14.5x 35.2x 18.5x 16x 14.2x
PBR 4.67x 3.34x 3.26x 3.63x 5.08x 4.35x 3.81x 3.31x
PEG - 1.5x -1x 0.2x -0.9x 0.2x 1.1x 1.1x
Capitalization / Revenue 3.17x 2.23x 2.36x 2.87x 3.72x 2.96x 2.71x 2.54x
EV / Revenue 3.36x 2.42x 2.52x 3.05x 3.97x 3.14x 2.87x 2.66x
EV / EBITDA 14.4x 10.5x 11.6x 12.7x 16.2x 11.9x 10.5x 9.43x
EV / EBIT 18.6x 13.3x 15.1x 16.2x 20.2x 14.3x 12.7x 11.5x
EV / FCF 25.2x 23.2x 16.8x 17.3x 21.4x 18.8x 16.5x 14.7x
FCF Yield 3.96% 4.32% 5.94% 5.79% 4.67% 5.31% 6.07% 6.8%
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% 1.44% 1.53% 1.65%
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 2 144.05 113.39 120.52 149.58 217.04 202.66 202.66 202.66
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.($)
31.26x5.8x17.76x0.64% 194B
13.58x0.31x6.86x3.7% 112B
38.27x6.17x20.01x0.94% 84.17B
25.43x8.93x18.94x0.49% 82.68B
68.96x7.29x34.02x0.21% 76B
20.61x1.2x13.76x0.64% 68.16B
18.47x3.14x11.94x1.44% 58.67B
37.57x5.29x19.96x0.02% 54.68B
65.05x29.24x64.99x0.4% 42.73B
Average 35.47x 7.49x 23.14x 0.94% 85.96B
Weighted average by Cap. 32.95x 6.18x 20.12x 1.06%

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. TEL Stock
  4. BZ4 Stock
  5. Valuation TE Connectivity plc