Company Valuation: Avnet, Inc.

Data adjusted to current consolidation scope
Fiscal Period: June 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 4,004 4,188 4,375 4,654 4,416 7,159 - -
Change - 4.59% 4.48% 6.36% -5.11% 62.12% - -
Enterprise Value (EV) 5,019 5,646 7,146 7,242 4,416 7,159 7,159 7,159
Change - 12.49% 26.57% 1.35% -39.02% 62.12% 0% 0%
P/E 20.8x 6.18x 5.8x 9.48x 19.1x 21.4x 12.8x -
PBR - - - 0.95x - - - -
PEG - 0x 0.3x -0.3x -0.4x 0.4x 0.2x -
Capitalization / Revenue 0.2x 0.17x 0.16x 0.2x 0.2x 0.27x 0.23x 0.21x
EV / Revenue 0x 0x 0x 0x 0x 0.27x 0.23x 0.21x
EV / EBITDA 0x 0x 0x 0x 0x 8.07x 6.05x 5.66x
EV / EBIT 0x 0x 0x 0x 0x 8.87x 6.54x 6.12x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 0.85 1 1.16 1.24 1.32 1.365 1.4 -
Rate of return 2.11% 2.33% 2.42% 2.41% 2.51% 1.56% 1.6% -
EPS 2 1.93 6.94 8.26 5.43 2.75 4.07 6.82 -
Distribution rate 44% 14.4% 14% 22.8% 48% 33.5% 20.5% -
Net sales 1 19,535 24,311 26,537 23,757 22,201 26,856 30,558 33,639
EBITDA 1 497.7 1,073 1,303 983.6 694.2 887.6 1,184 1,264
EBIT 1 407 985.6 1,221 900 624 807.1 1,095 1,169
Net income 1 193.1 692.4 770.8 498.7 240.2 343.3 607.7 -
Net Debt 1,015 1,458 2,770 2,588 - - - -
Reference price 2 40.24 42.87 47.87 51.49 52.66 87.28 87.28 87.28
Nbr of stocks (in thousands) 99,502 97,682 91,399 90,380 83,857 82,024 - -
Announcement Date 8/11/21 8/10/22 8/16/23 8/8/24 8/6/25 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
21.44x - - 1.56% 7.16B
38.88x13.47x24.8x0.75% 122B
68.48x10x48.13x1.09% 58.92B
37.39x1.75x19.97x-.--% 56.25B
30.8x2.51x12.05x1.08% 43.24B
37.36x2.32x16.58x1.44% 30.76B
32.62x4.93x19.69x-.--% 30.63B
9.15x5.28x10.16x2.15% 22.44B
43.15x2.24x20.44x0.39% 20.16B
34.26x5.26x21.05x0.67% 19.78B
Average 35.35x 5.31x 21.43x 0.91% 41.12B
Weighted average by Cap. 39.55x 7.25x 23.94x 0.8%

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. AVT Stock
  4. Valuation Avnet, Inc.