Valuation Entegris, Inc.

Equities

Market Closed - Nasdaq Other stock markets 16:00:00 2025-07-16 EDT			5-day change	1st Jan Change
87.49 ^USD	+0.02%		+0.57%	-11.68%

06-30	Entegris, Inc.(NasdaqGS:ENTG) added to Russell Midcap Value Index	CI
06-30	Entegris, Inc.(NasdaqGS:ENTG) added to Russell 3000 Value Index	CI

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	13,246	-	-
Change	-	44.72%	-47.93%	84.06%	-16.86%	-11.44%	-	-
Enterprise Value (EV) ¹	13,478	19,309	14,847	22,112	18,610	16,559	16,198	16,143
Change	-	43.27%	-23.11%	48.94%	-15.84%	-11.02%	-2.18%	-0.34%
P/E ratio	44.5x	46.2x	44.9x	99.9x	51.3x	46.2x	31.5x	26.5x
PBR	9.49x	11x	3.06x	5.29x	4.06x	3.33x	3.03x	2.76x
PEG	-	1.2x	-0.9x	-5.6x	0.8x	-25.12x	0.7x	1.4x
Capitalization / Revenue	6.98x	8.17x	2.98x	5.11x	4.61x	4.14x	3.77x	3.55x
EV / Revenue	7.25x	8.4x	4.52x	6.27x	5.74x	5.18x	4.62x	4.33x
EV / EBITDA	24.8x	27.6x	15.3x	23.5x	20x	18x	15.3x	13.6x
EV / EBIT	29.4x	31.7x	17.7x	28.7x	25x	23.1x	19.1x	16.7x
EV / FCF	42.8x	102x	-130x	128x	58.9x	44x	41.9x	36.2x
FCF Yield	2.34%	0.98%	-0.77%	0.78%	1.7%	2.27%	2.39%	2.76%
Dividend per Share ²	0.32	0.34	0.4	0.4	0.4	0.405	0.435	0.3213
Rate of return	0.33%	0.25%	0.61%	0.33%	0.4%	0.46%	0.5%	0.37%
EPS ²	2.16	3	1.46	1.2	1.93	1.894	2.778	3.304
Distribution rate	14.8%	11.3%	27.4%	33.3%	20.7%	21.4%	15.7%	9.73%
Net sales ¹	1,859	2,299	3,282	3,524	3,241	3,198	3,509	3,730
EBITDA ¹	542.5	699.4	973.2	942.4	931.1	920.5	1,060	1,184
EBIT ¹	459	609.1	837.8	769.7	743	717.4	846	966.9
Net income ¹	295	409.1	208.9	180.7	292.8	259	386.1	479.4
Net Debt ¹	504.9	534.5	5,071	4,120	3,652	3,313	2,952	2,897
Reference price ²	96.10	138.58	65.59	119.82	99.06	87.49	87.49	87.49
Nbr of stocks (in thousands)	134,992	135,478	149,035	150,159	150,998	151,400	-	-
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
ENTEGRIS, INC.	46.18x	5.18x	17.99x	0.46%	13.25B
ASML HOLDING N.V.	26.24x	7.36x	20.04x	1.15%	284B
LAM RESEARCH CORPORATION	25.12x	6.96x	20.37x	0.91%	128B
TOKYO ELECTRON LIMITED	22.99x	4.77x	15.43x	2.17%	86.69B
ASE TECHNOLOGY HOLDING CO., LTD.	14.8x	1.23x	6.56x	3.89%	22.32B
LASERTEC CORPORATION	21.06x	6.41x	13.59x	1.64%	11.09B
SCREEN HOLDINGS CO., LTD.	12.63x	1.48x	6.78x	2.49%	7.72B
AMKOR TECHNOLOGY, INC.	19.45x	0.81x	4.86x	1.52%	5.25B
ZHEJIANG JINGSHENG MECHANICAL & ELECTRICAL CO., LTD.	11.32x	1.81x	6.24x	2.39%	5B
ONTO INNOVATION INC.	23.23x	4.3x	14.49x	-	4.8B
Average	22.30x	4.03x	12.64x	1.85%	56.88B
Weighted average by Cap.	25.00x	6.35x	18.22x	1.39%