Company Valuation: Atkore Inc.

Data adjusted to current consolidation scope
Fiscal Period: September 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 4,007 3,215 5,638 3,039 2,112 3,162 - -
Change - -19.77% 75.37% -46.1% -30.52% 49.75% - -
Enterprise Value (EV) 1 4,189 3,215 5,638 3,039 2,365 3,378 3,237 3,162
Change - -23.25% 75.37% -46.1% -22.17% 42.81% -4.17% -2.32%
P/E 7.13x 3.83x 8.64x 6.68x -139x -55.4x 18.3x -
PBR 4.62x - - - - - - -
PEG - 0.1x -0.6x -0.3x 1x -0x -0x -
Capitalization / Revenue 1.37x 0.82x 1.6x 0.95x 0.74x 1.07x 1.02x 0.98x
EV / Revenue 1.43x 0.82x 1.6x 0.95x 0.83x 1.14x 1.05x 0.98x
EV / EBITDA 4.67x 2.4x 5.41x 3.94x 6.12x 9.46x 8.2x 7.39x
EV / EBIT 5.12x 2.56x 6.09x 4.67x 9.03x 14.7x 11.3x 9.32x
EV / FCF 8.24x - - 9.4x 8x 27.1x 13.9x -
FCF Yield 12.1% - - 10.6% 12.5% 3.69% 7.21% -
Dividend per Share 2 - - - 0.96 1.31 1.32 1.32 1.32
Rate of return - - - 1.13% 2.09% 1.41% 1.41% 1.41%
EPS 2 12.19 20.3 17.27 12.69 -0.45 -1.69 5.11 -
Distribution rate - - - 7.57% -291% -78.1% 25.8% -
Net sales 1 2,928 3,914 3,519 3,202 2,850 2,966 3,086 3,233
EBITDA 1 897.5 1,342 1,042 771.7 386.4 356.9 394.6 427.7
EBIT 1 819 1,257 926.6 650.7 261.9 229.5 287.7 339.1
Net income 1 587.9 913.4 689.9 472.9 -15.18 -58 169.9 -
Net Debt 1 182.1 - - - 253.8 216 75 -
Reference price 2 86.92 77.81 149.19 84.74 62.74 93.63 93.63 93.63
Nbr of stocks (in thousands) 46,103 41,321 37,794 35,865 33,656 33,773 - -
Announcement Date 11/18/21 11/18/22 11/17/23 11/21/24 11/20/25 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-55.4x1.14x9.46x1.41% 3.16B
25.83x3.04x16.56x2.03% 247B
17.27x2.25x10.09x2.96% 250B
30.45x3.91x18.03x1.61% 188B
34.71x5.18x22.04x1.1% 152B
45.4x6.1x27.2x0.94% 153B
42.37x6.97x28.07x0.1% 98.55B
89.32x11.24x63.82x0.35% 94.17B
30.21x4.91x17.08x1.5% 82.35B
30.01x5.35x20.35x1.34% 54.81B
Average 29.02x 5.01x 23.27x 1.33% 132.27B
Weighted average by Cap. 34.15x 4.70x 21.80x 1.59%

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. ATKR Stock
  4. Valuation Atkore Inc.