Company Valuation: Belden Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 2,951 3,078 3,220 4,542 4,580 4,379 - -
Change - 4.29% 4.62% 41.07% 0.84% -4.4% - -
Enterprise Value (EV) 1 3,767 3,551 3,827 5,302 5,476 6,964 6,662 6,300
Change - -5.74% 7.77% 38.54% 3.28% 27.18% -4.34% -5.44%
P/E 46.6x 12.6x 13.6x 23.5x 19.7x 16.3x 12.6x 11.2x
PBR 3.08x 2.8x 2.84x - - - - -
PEG - 0x -12.97x -1.5x 0.9x 1x 0.4x 0.8x
Capitalization / Revenue 1.23x 1.18x 1.28x 1.85x 1.69x 1.3x 1.11x 1.06x
EV / Revenue 1.56x 1.36x 1.52x 2.15x 2.02x 2.07x 1.69x 1.52x
EV / EBITDA 10x 8.01x 8.74x 12.9x 11.9x 11.5x 9.14x 8.07x
EV / EBIT 11.4x 8.95x 9.9x 15x 13.8x 13x 10.2x 8.98x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 0.2 0.2 0.2 0.2 0.2 0.2 0.2 0.2
Rate of return 0.3% 0.28% 0.26% 0.18% 0.17% 0.18% 0.18% 0.18%
EPS 2 1.41 5.72 5.66 4.8 5.91 6.87 8.87 10.04
Distribution rate 14.2% 3.5% 3.53% 4.17% 3.38% 2.91% 2.25% 1.99%
Net sales 1 2,408 2,606 2,512 2,461 2,715 3,372 3,953 4,145
EBITDA 1 375.5 443.6 438.1 410.8 458.7 605.2 729.2 780.2
EBIT 1 329.6 396.9 386.7 353.4 397.3 533.9 652.7 701.6
Net income 1 63.92 254.7 242.8 198.4 237.5 273.4 350 404
Net Debt 1 816.2 473.5 607.2 759.8 895.8 2,585 2,283 1,921
Reference price 2 65.73 71.90 77.25 112.61 116.55 112.06 112.06 112.06
Nbr of stocks (in thousands) 44,898 42,806 41,682 40,337 39,300 39,078 - -
Announcement Date 2/9/22 2/8/23 2/8/24 2/6/25 2/12/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
16.66x2.09x11.66x0.17% 4.47B
33.99x7.12x18.39x1.5% 435B
51.61x18.27x36.66x-.--% 247B
21.86x0.88x15.68x2.12% 191B
27.5x9.07x21.91x0.46% 148B
35.22x6.81x19.44x0.96% 80.31B
43.15x12.78x28.98x-.--% 82.05B
41.72x2.2x14.33x1.72% 56.75B
28.38x6.41x21.46x1.45% 54.79B
73.35x8.56x39.43x-.--% 54.19B
Average 37.34x 7.42x 22.79x 0.84% 135.47B
Weighted average by Cap. 37.02x 8.61x 23.20x 1.02%

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. BDC Stock
  4. Valuation Belden Inc.