Valuation Entegris, Inc.

Equities

Market Closed - Nasdaq Other stock markets 16:00:00 2026-01-15 EST			5-day change	1st Jan Change
113.54 ^USD	+9.08%		+13.71%	+34.77%

01-15	Entegris Could Benefit From Improving Industry Backdrop and Strong Semi Capex, UBS Says	MT
01-15	UBS Upgrades Entegris to Buy From Neutral, Adjusts Price Target to $145 From $90	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	12,973	18,775	9,775	17,992	14,958	17,213	17,213	-
Change	-	44.72%	-47.93%	84.06%	-16.86%	15.07%	0%	-
Enterprise Value (EV) ¹	13,478	19,309	14,847	22,112	18,610	20,608	20,284	20,105
Change	-	43.27%	-23.11%	48.94%	-15.84%	10.74%	-1.57%	-0.88%
P/E ratio	44.5x	46.2x	44.9x	99.9x	51.3x	73.4x	52x	35x
PBR	9.49x	11x	3.06x	5.29x	4.06x	4.36x	4.01x	3.72x
PEG	-	1.2x	-0.9x	-5.6x	0.8x	-3.7x	1.3x	0.7x
Capitalization / Revenue	6.98x	8.17x	2.98x	5.11x	4.61x	5.4x	5.09x	4.71x
EV / Revenue	7.25x	8.4x	4.52x	6.27x	5.74x	6.47x	5.99x	5.5x
EV / EBITDA	24.8x	27.6x	15.3x	23.5x	20x	23.5x	21.1x	18.4x
EV / EBIT	29.4x	31.7x	17.7x	28.7x	25x	30.6x	26.7x	23x
EV / FCF	42.8x	102x	-130x	128x	58.9x	52.1x	49.3x	39.2x
FCF Yield	2.34%	0.98%	-0.77%	0.78%	1.7%	1.92%	2.03%	2.55%
Dividend per Share ²	0.32	0.34	0.4	0.4	0.4	0.3999	0.4055	0.4212
Rate of return	0.33%	0.25%	0.61%	0.33%	0.4%	0.35%	0.36%	0.37%
EPS ²	2.16	3	1.46	1.2	1.93	1.546	2.183	3.248
Distribution rate	14.8%	11.3%	27.4%	33.3%	20.7%	25.9%	18.6%	13%
Net sales ¹	1,859	2,299	3,282	3,524	3,241	3,185	3,385	3,652
EBITDA ¹	542.5	699.4	973.2	942.4	931.1	878.6	960	1,091
EBIT ¹	459	609.1	837.8	769.7	743	673.9	759	875.8
Net income ¹	295	409.1	208.9	180.7	292.8	230.4	313.8	418
Net Debt ¹	504.9	534.5	5,071	4,120	3,652	3,396	3,071	2,892
Reference price ²	96.10	138.58	65.59	119.82	99.06	113.54	113.54	113.54
Nbr of stocks (in thousands)	134,992	135,478	149,035	150,159	150,998	151,600	151,600	-
Announcement Date	2/2/21	2/1/22	2/14/23	2/13/24	2/6/25	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
ENTEGRIS, INC.	73.43x	6.47x	23.46x	0.35%	17.21B
ASML HOLDING N.V.	46.34x	13.51x	35.62x	0.64%	517B
LAM RESEARCH CORPORATION	45.04x	12.64x	35.32x	0.48%	273B
TOKYO ELECTRON LIMITED	39.4x	7.87x	26.92x	1.3%	123B
ASE TECHNOLOGY HOLDING CO., LTD.	34.28x	2.33x	12.86x	1.86%	41.26B
LASERTEC CORPORATION	45.58x	14.32x	29.36x	0.89%	20.27B
AMKOR TECHNOLOGY, INC.	39.09x	1.81x	11.14x	0.68%	12.16B
ONTO INNOVATION INC.	59.5x	10.17x	35.19x	-	10.82B
SCREEN HOLDINGS CO., LTD.	18.61x	2.26x	10.54x	1.7%	10.07B
GUANGDONG DTECH TECHNOLOGY CO., LTD.	163.34x	28.86x	108.19x	-	9.44B
Average	56.46x	10.02x	32.86x	0.99%	103.43B
Weighted average by Cap.	45.97x	11.92x	33.40x	0.74%