Valuation Fox Factory Holding Corp.

Equities

Market Closed - Nasdaq Other stock markets 16:00:00 2026-04-17 EDT			5-day change	1st Jan Change
17.37 ^USD	+5.53%		+3.21%	+1.52%

03-26	Fox Factory Holding Corp. Appoints Douglas J. Grimm as Class I Director and Audit Committee and Transformation Committee, Effective March 25, 2026	CI
02-27	Tranche Update on Fox Factory Holding Corp.'s Equity Buyback Plan announced on November 2, 2023.	CI

Data adjusted to current consolidation scope

Fiscal Period: January	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	7,162	3,856	2,895	1,221	728.2	728.4	-
Change	-	-46.16%	-24.92%	-57.83%	-40.36%	0.03%	-
Enterprise Value (EV) ¹	7,361	3,856	3,555	1,854	1,344	1,156	1,018
Change	-	-47.61%	-7.81%	-47.84%	-27.54%	-13.96%	-11.97%
P/E ratio	44x	18.8x	24x	183x	-1.34x	34.9x	25.7x
PBR	8.06x	3.45x	2.37x	1.02x	1.09x	0.87x	0.76x
PEG	-	0.8x	-0.6x	-1.9x	0x	-0x	0.7x
Capitalization / Revenue	5.51x	2.41x	1.98x	0.88x	0.5x	0.52x	0.51x
EV / Revenue	5.67x	2.41x	2.43x	1.33x	0.92x	0.82x	0.71x
EV / EBITDA	27.9x	12x	13.6x	11.1x	7.98x	6.32x	5.2x
EV / EBIT	32.3x	13.9x	16.7x	15.7x	12.5x	10x	7.99x
EV / FCF	705x	-	27x	21.1x	49.9x	12.9x	11.6x
FCF Yield	0.14%	-	3.71%	4.73%	2.01%	7.72%	8.66%
Dividend per Share ²	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-
EPS ²	3.87	4.84	2.85	0.16	-13.03	0.4975	0.6767
Distribution rate	-	-	-	-	-	-	-
Net sales ¹	1,299	1,602	1,464	1,394	1,467	1,413	1,425
EBITDA ¹	263.9	321.8	261	167	168.4	182.8	195.7
EBIT ¹	227.9	277.9	212.5	118.4	107.3	115.4	127.3
Net income ¹	163.8	205.3	120.8	6.55	-544.6	19.6	33.07
Net Debt ¹	198.8	-	659.9	633.4	615.5	427.7	289.3
Reference price ²	170.10	91.23	68.31	29.29	17.42	17.37	17.37
Nbr of stocks (in thousands)	42,104	42,267	42,381	41,683	41,801	41,933	-
Announcement Date	2/24/22	2/23/23	2/22/24	2/27/25	2/26/26	-	-

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.($)
FOX FACTORY HOLDING CORP.	34.91x	0.82x	6.32x	-.--%	728M
SUMITOMO ELECTRIC INDUSTRIES, LTD.	23.7x	1.63x	13.4x	1.26%	49.22B
WEICHAI POWER CO., LTD.	16.86x	0.71x	5.26x	3.52%	33.85B
DENSO CORPORATION	12.6x	0.67x	5.3x	3.36%	32.8B
HYUNDAI MOBIS CO.,LTD	8.73x	0.55x	7.13x	1.64%	26.07B
FUYAO GLASS INDUSTRY GROUP CO., LTD.	14.68x	2.72x	9.71x	4.08%	22.13B
MAGNA INTERNATIONAL INC.	9.31x	0.5x	4.95x	3.25%	16.79B
NINGBO TUOPU GROUP CO.,LTD.	32.45x	3.06x	17.71x	0.91%	15.54B
CONTINENTAL AG	11.18x	1x	5.77x	4.48%	15.98B
SAMVARDHANA MOTHERSON INTERNATIONAL LIMITED	32.17x	1.15x	12.63x	0.65%	14.26B
Average	19.66x	1.28x	8.82x	2.32%	22.74B
Weighted average by Cap.	17.71x	1.27x	9.01x	2.53%