Company Valuation: Amkor Technology, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 6,062 5,874 8,177 6,336 9,759 13,320 - -
Change - -3.09% 39.19% -22.51% 54.03% 36.48% - -
Enterprise Value (EV) 1 6,121 5,866 7,785 5,849 9,213 14,428 14,359 14,861
Change - -4.18% 32.73% -24.87% 57.52% 56.61% -0.48% 3.5%
P/E 9.46x 7.71x 22.8x 18x 26.3x 21x 19x 16.2x
PBR 2.06x 1.6x 2.06x 1.53x 2.18x 2.68x 2.37x 2.08x
PEG - 0.4x -0.4x -8.76x 5.37x 0.3x 1.7x 0.9x
Capitalization / Revenue 0.99x 0.83x 1.26x 1x 1.45x 1.74x 1.54x 1.4x
EV / Revenue 1x 0.83x 1.2x 0.93x 1.37x 1.88x 1.66x 1.56x
EV / EBITDA 4.61x 3.84x 6.86x 5.36x 7.93x 9.23x 7.91x 7.16x
EV / EBIT 8.02x 6.54x 16.6x 13.3x 19.7x 18.2x 16.4x 13.9x
EV / FCF 17.9x 30.8x 15x 16.9x 48.2x -10.4x 63.5x 167x
FCF Yield 5.58% 3.25% 6.69% 5.9% 2.07% -9.63% 1.57% 0.6%
Dividend per Share 2 0.17 0.225 0.3038 0.3189 0.3316 0.3341 0.364 0.492
Rate of return 0.69% 0.94% 0.91% 1.24% 0.84% 0.62% 0.68% 0.92%
EPS 2 2.62 3.11 1.46 1.43 1.5 2.551 2.828 3.319
Distribution rate 6.49% 7.23% 20.8% 22.3% 22.1% 13.1% 12.9% 14.8%
Net sales 1 6,138 7,092 6,503 6,318 6,708 7,665 8,641 9,508
EBITDA 1 1,327 1,529 1,135 1,091 1,162 1,563 1,815 2,074
EBIT 1 763.4 897.2 470.3 438.5 467.4 791.3 873.4 1,066
Net income 1 643 765.8 359.8 354 373.9 641.1 731.1 863.4
Net Debt 1 59.72 -8.702 -391.2 -487.1 -546.1 1,109 1,039 1,541
Reference price 2 24.79 23.98 33.27 25.69 39.48 53.61 53.61 53.61
Nbr of stocks (in thousands) 244,525 244,975 245,768 246,631 247,193 248,452 - -
Announcement Date 2/14/22 2/13/23 2/5/24 2/10/25 2/9/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
39.49x13.32x30.24x0.59% 666B
33.55x11.12x27.43x0.36% 394B
32.93x7.41x22.7x1.49% 163B
37.21x4.01x18.48x1.39% 96.73B
47.59x15.4x31.98x0.79% 23.3B
55.61x7.32x25.55x0.27% 23.21B
21.97x3.21x13.65x1.39% 16.51B
47.39x8.87x26.42x - 14.12B
Average 39.47x 8.83x 24.56x 0.9% 174.75B
Weighted average by Cap. 37.17x 11.13x 27.47x 0.7%

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. AMKR Stock
  4. AMKR23 Stock
  5. Valuation Amkor Technology, Inc.