Company Valuation: Entegris, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 18,775 9,775 17,992 14,958 12,772 19,809 - -
Change - -47.93% 84.06% -16.86% -14.61% 55.09% - -
Enterprise Value (EV) 1 19,309 14,847 22,112 18,610 16,141 22,741 22,187 21,501
Change - -23.11% 48.94% -15.84% -13.27% 40.89% -2.43% -3.1%
P/E 46.2x 44.9x 99.9x 51.3x 54.4x 47.5x 33.6x 26.4x
PBR 11x 3.06x 5.29x 4.06x 3.24x 4.5x 4.03x 3.55x
PEG - -0.9x -5.6x 0.8x -2.8x 0.6x 0.8x 1x
Capitalization / Revenue 8.17x 2.98x 5.11x 4.61x 4x 5.55x 4.92x 4.48x
EV / Revenue 8.4x 4.52x 6.27x 5.74x 5.05x 6.37x 5.52x 4.86x
EV / EBITDA 27.6x 15.3x 23.5x 20x 18.2x 22.2x 18.2x 15.2x
EV / EBIT 31.7x 17.7x 28.7x 25x 23.7x 25.8x 20.5x 17.3x
EV / FCF 102x -130x 128x 58.9x 40.7x 42.9x 35.9x 30x
FCF Yield 0.98% -0.77% 0.78% 1.7% 2.45% 2.33% 2.79% 3.33%
Dividend per Share 2 0.34 0.4 0.4 0.4 0.4 0.4036 0.4319 0.4581
Rate of return 0.25% 0.61% 0.33% 0.4% 0.47% 0.31% 0.33% 0.35%
EPS 2 3 1.46 1.2 1.93 1.55 2.731 3.864 4.91
Distribution rate 11.3% 27.4% 33.3% 20.7% 25.8% 14.8% 11.2% 9.33%
Net sales 1 2,299 3,282 3,524 3,241 3,197 3,571 4,023 4,425
EBITDA 1 699.4 973.2 942.4 931.1 886.2 1,023 1,220 1,415
EBIT 1 609.1 837.8 769.7 743 680.9 880.3 1,082 1,245
Net income 1 409.1 208.9 180.7 292.8 235.6 412 533.7 649.5
Net Debt 1 534.5 5,071 4,120 3,652 3,368 2,932 2,378 1,692
Reference price 2 138.58 65.59 119.82 99.06 84.25 129.64 129.64 129.64
Nbr of stocks (in thousands) 135,478 149,035 150,159 150,998 151,600 152,800 - -
Announcement Date 2/1/22 2/14/23 2/13/24 2/6/25 2/10/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
47.46x6.37x22.22x0.31% 19.81B
35.86x12.04x27.39x0.66% 611B
28.79x9.53x23.51x0.42% 339B
29.62x6.64x20.46x1.65% 148B
31.81x3.45x15.94x1.64% 81.61B
41.41x13.32x27.66x0.91% 20.56B
19.5x2.81x12.03x1.56% 14.8B
40.22x7.39x22x - 11.98B
18.18x1.65x8.08x0.72% 11.52B
Average 32.54x 7.02x 19.92x 0.98% 139.89B
Weighted average by Cap. 32.92x 9.86x 24.30x 0.78%

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. ENTG Stock
  4. Valuation Entegris, Inc.
LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!