Valuation Entegris, Inc.

Equities

Market Closed - Nasdaq Other stock markets 16:00:00 2026-05-15 EDT			5-day change	1st Jan Change
133.07 ^USD	-4.44%		-10.76%	+57.95%

05-11	Entegris Inc - On May 9, entered transition agreement and release with Daniel Woodland	RE
05-01	Oppenheimer Adjusts Price Target on Entegris to $160 From $135, Maintains Perform Rating	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	18,775	9,775	17,992	14,958	12,772	20,293	-	-
Change	-	-47.93%	84.06%	-16.86%	-14.61%	58.88%	-	-
Enterprise Value (EV) ¹	19,309	14,847	22,112	18,610	16,141	23,253	22,773	22,188
Change	-	-23.11%	48.94%	-15.84%	-13.27%	44.06%	-2.06%	-2.57%
P/E ratio	46.2x	44.9x	99.9x	51.3x	54.4x	51.5x	36.7x	30.8x
PBR	11x	3.06x	5.29x	4.06x	-	4.63x	4.19x	3.74x
PEG	-	-0.9x	-5.6x	0.8x	-2.8x	0.8x	0.9x	1.6x
Capitalization / Revenue	8.17x	2.98x	5.11x	4.61x	4x	5.89x	5.29x	4.93x
EV / Revenue	8.4x	4.52x	6.27x	5.74x	5.05x	6.75x	5.94x	5.39x
EV / EBITDA	27.6x	15.3x	23.5x	20x	18.2x	23.9x	19.8x	17.4x
EV / EBIT	31.7x	17.7x	28.7x	25x	23.7x	27.8x	22.5x	19.9x
EV / FCF	102x	-130x	128x	58.9x	40.7x	47.2x	40.5x	36.7x
FCF Yield	0.98%	-0.77%	0.78%	1.7%	2.45%	2.12%	2.47%	2.73%
Dividend per Share ²	0.34	0.4	0.4	0.4	-	0.4037	0.4321	0.4584
Rate of return	0.25%	0.61%	0.33%	0.4%	-	0.3%	0.32%	0.34%
EPS ²	3	1.46	1.2	1.93	1.55	2.582	3.625	4.325
Distribution rate	11.3%	27.4%	33.3%	20.7%	-	15.6%	11.9%	10.6%
Net sales ¹	2,299	3,282	3,524	3,241	3,197	3,443	3,833	4,117
EBITDA ¹	699.4	973.2	942.4	931.1	886.2	972.4	1,149	1,273
EBIT ¹	609.1	837.8	769.7	743	680.9	837.6	1,014	1,113
Net income ¹	409.1	208.9	180.7	292.8	235.6	389	513.1	573.1
Net Debt ¹	534.5	5,071	4,120	3,652	3,368	2,960	2,480	1,894
Reference price ²	138.58	65.59	119.82	99.06	84.25	133.07	133.07	133.07
Nbr of stocks (in thousands)	135,478	149,035	150,159	150,998	151,600	152,500	-	-
Announcement Date	2/1/22	2/14/23	2/13/24	2/6/25	2/10/26	-	-	-

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.	51.54x	6.75x	23.91x	0.3%	20.29B
ASML HOLDING N.V.	41.59x	12.62x	32.08x	0.66%	584B
LAM RESEARCH CORPORATION	50.78x	15.3x	41.01x	0.36%	356B
TOKYO ELECTRON LIMITED	41.96x	9.16x	32.63x	1.2%	143B
ASE TECHNOLOGY HOLDING CO., LTD.	32.37x	3.36x	15.45x	1.53%	76.07B
LASERTEC CORPORATION	45.7x	14.57x	30.18x	0.84%	21.7B
AMKOR TECHNOLOGY, INC.	33.41x	2.45x	13.36x	0.47%	17.44B
GUANGDONG DTECH TECHNOLOGY CO., LTD.	86.64x	26.49x	66.41x	0.29%	14.92B
ONTO INNOVATION INC.	52.36x	9.37x	29.75x	-	13.52B
SCREEN HOLDINGS CO., LTD.	24.42x	3.13x	14.57x	1.24%	13.51B
Average	46.08x	10.32x	29.93x	0.76%	126.08B
Weighted average by Cap.	44.25x	12.25x	33.43x	0.68%