Company Valuation: Amphenol Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 52,304 45,310 59,310 83,730 165,419 204,170 - -
Change - -13.37% 30.9% 41.17% 97.56% 23.43% - -
Enterprise Value (EV) 1 55,906 48,515 62,173 87,299 169,790 215,585 212,212 208,892
Change - -13.22% 28.15% 40.41% 94.49% 26.97% -1.56% -1.56%
P/E 34.4x 24.9x 31.9x 36.2x 40.5x 35.9x 29.4x 25.4x
PBR 8.68x 6.74x 7.07x 8.58x 12.4x 11.9x 9.03x 6.97x
PEG - 1.2x 19.52x 1.5x 0.5x 0.9x 1.3x 1.6x
Capitalization / Revenue 4.81x 3.59x 4.72x 5.5x 7.16x 6.11x 5.41x 4.9x
EV / Revenue 5.14x 3.84x 4.95x 5.73x 7.35x 6.45x 5.63x 5.02x
EV / EBITDA 21.7x 16.2x 20.7x 22.5x 24.4x 19.7x 17.5x 15.7x
EV / EBIT 25.7x 18.6x 24x 26.4x 28.1x 23.2x 20.2x 18x
EV / FCF 47.4x 27.1x 28.8x 40.5x 38.7x 36.6x 31.4x 27x
FCF Yield 2.11% 3.69% 3.47% 2.47% 2.59% 2.73% 3.19% 3.7%
Dividend per Share 2 0.3175 0.405 0.425 0.55 0.745 1.017 1.117 1.264
Rate of return 0.73% 1.06% 0.86% 0.79% 0.55% 0.61% 0.67% 0.76%
EPS 2 1.27 1.53 1.555 1.92 3.34 4.621 5.649 6.534
Distribution rate 25% 26.5% 27.3% 28.6% 22.3% 22% 19.8% 19.3%
Net sales 1 10,876 12,623 12,555 15,223 23,095 33,422 37,721 41,626
EBITDA 1 2,571 3,000 3,001 3,875 6,972 10,922 12,146 13,278
EBIT 1 2,176 2,607 2,594 3,302 6,050 9,281 10,512 11,584
Net income 1 1,591 1,902 1,928 2,424 4,270 5,909 7,290 8,381
Net Debt 1 3,603 3,205 2,862 3,569 4,371 11,415 8,043 4,722
Reference price 2 43.73 38.07 49.56 69.45 135.14 165.96 165.96 165.96
Nbr of stocks (in thousands) 1,196,056 1,190,189 1,196,620 1,205,613 1,224,056 1,230,234 - -
Announcement Date 1/26/22 1/25/23 1/24/24 1/22/25 1/28/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
102.51x12.02x48.58x0.49% 138B
41.37x15.49x31.54x0.26% 119B
15.35x0.33x7.5x3.34% 119B
123.03x11.99x59.08x0.13% 107B
104.93x12.26x52.04x0.01% 83.24B
23.87x1.33x14.52x0.43% 73.58B
60.12x12.96x39.44x0.65% 69.19B
19.67x3.37x12.7x1.4% 62.08B
96.5x37.55x78.81x0.33% 52.52B
Average 65.26x 11.92x 38.25x 0.78% 91.55B
Weighted average by Cap. 66.79x 10.95x 37.31x 0.84%

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. APH Stock
  4. 0HFB Stock
  5. Valuation Amphenol Corporation
-40%: Exceptional extension
d
:
:
SEIZE THE OFFER!