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 3,194 - -
Change - -19.77% 75.37% -46.1% -30.52% 51.26% - -
Enterprise Value (EV) 1 4,189 3,215 5,638 3,039 2,365 3,410 3,269 3,194
Change - -23.25% 75.37% -46.1% -22.17% 44.16% -4.14% -2.29%
P/E 7.13x 3.83x 8.64x 6.68x -139x -56x 18.5x -
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 1.08x 1.04x 0.99x
EV / Revenue 1.43x 0.82x 1.6x 0.95x 0.83x 1.15x 1.06x 0.99x
EV / EBITDA 4.67x 2.4x 5.41x 3.94x 6.12x 9.55x 8.28x 7.47x
EV / EBIT 5.12x 2.56x 6.09x 4.67x 9.03x 14.9x 11.4x 9.42x
EV / FCF 8.24x - - 9.4x 8x 27.3x 14x -
FCF Yield 12.1% - - 10.6% 12.5% 3.66% 7.14% -
Dividend per Share 2 - - - 0.96 1.31 1.32 1.32 1.32
Rate of return - - - 1.13% 2.09% 1.4% 1.4% 1.4%
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 94.57 94.57 94.57
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 (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
25.52x3.05x16.67x2.02% 244B
14.17x1.75x7.94x3.61% 205B
30.6x3.92x18.12x1.6% 186B
39.26x5.78x24.38x1% 171B
46.61x6.26x28.04x1.06% 156B
94.39x11.71x66.99x0.33% 98.2B
41.92x6.89x27.71x0.1% 97.51B
32.42x5.22x18.16x1.4% 88.26B
34.22x7.37x23.14x0.54% 57.48B
Average 39.90x 5.77x 25.68x 1.3% 144.85B
Weighted average by Cap. 36.05x 4.99x 22.88x 1.58%

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