Company Valuation: Array Technologies, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 2,119 2,909 2,540 917.7 1,408 739.9 - -
Change - 37.31% -12.67% -63.87% 53.46% -47.46% - -
Enterprise Value (EV) 1 2,472 3,545 3,022 1,232 1,833 1,078 939.2 914.4
Change - 43.38% -14.75% -59.23% 48.77% -41.18% -12.89% -2.63%
P/E -30.8x -66.7x 30x -3.1x -12.6x 26.4x 11.8x 8.94x
PBR 12.1x 23.3x 9.8x -7.77x -6.83x -31.7x 1.17x 3.95x
PEG - 1.5x -0x 0x 0.2x -0x 0x 0.3x
Capitalization / Revenue 2.48x 1.78x 1.61x 1x 1.1x 0.51x 0.46x 0.44x
EV / Revenue 2.9x 2.16x 1.92x 1.35x 1.43x 0.74x 0.58x 0.54x
EV / EBITDA 57.2x 27.5x 10.5x 7.1x 9.77x 4.86x 3.63x 3.22x
EV / EBIT -99.9x -195x 14.1x -5.43x -63.2x 7.81x 5.19x 4.36x
EV / FCF -9.27x 27.1x 14.1x 9.1x 23x 12.1x 6.57x 6.87x
FCF Yield -10.8% 3.69% 7.11% 11% 4.35% 8.24% 15.2% 14.6%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -0.51 -0.29 0.56 -1.95 -0.73 0.1819 0.4062 0.538
Distribution rate - - - - - - - -
Net sales 1 853.3 1,638 1,577 915.8 1,284 1,463 1,608 1,701
EBITDA 1 43.22 128.7 288.1 173.6 187.6 221.8 258.9 283.8
EBIT 1 -24.74 -18.13 214.1 -227 -29 138 181.1 209.6
Net income 1 -66.12 -43.62 85.55 -296.1 -112 36.52 81.26 98.07
Net Debt 1 353.6 635.7 481.4 314.3 424.6 338.2 199.3 174.5
Reference price 2 15.690 19.330 16.800 6.040 9.220 4.810 4.810 4.810
Nbr of stocks (in thousands) 135,027 150,491 151,216 151,943 152,748 153,826 - -
Announcement Date 4/5/22 3/21/23 2/27/24 2/27/25 2/25/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
26.45x0.74x4.86x-.--% 740M
31.67x2.43x16.05x1.4% 132B
14.79x1.9x10.54x1.62% 32.3B
12.92x0.78x9.3x3.66% 12.6B
-17.89x0.66x8.58x-.--% 4.57B
17.42x0.75x9.28x3.23% 3.6B
14.72x - - 0.74% 2.26B
19.97x - - - 1.96B
-113.79x0.39x23.67x-.--% 1.58B
Average 0.70x 1.09x 11.75x 1.33% 21.24B
Weighted average by Cap. 24.59x 2.13x 14.35x 1.56%

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. ARRY Stock
  4. Valuation Array Technologies, Inc.