Valuation Fox Factory Holding Corp.

Equities

Real-time Estimate Cboe BZX Other stock markets 11:21:10 2026-03-10 EDT			5-day change	1st Jan Change
16.41 ^USD	+0.24%		-9.42%	-4.44%

02-27	Fox Factory Holding Corp., Q4 2025 Earnings Call, Feb 26, 2026
02-26	(FOXF) Fox Factory Holding Corp. Expects Q1 Revenue Range $343.0M - $369.0M	MT

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	684.3	-
Change	-	-46.16%	-24.92%	-57.83%	-40.36%	-6.03%	-
Enterprise Value (EV) ¹	7,361	3,856	3,555	1,854	1,344	1,097	940.2
Change	-	-47.61%	-7.81%	-47.84%	-27.54%	-18.37%	-14.29%
P/E ratio	44x	18.8x	24x	183x	-1.34x	28.7x	19.9x
PBR	8.06x	3.45x	2.37x	1.02x	1.09x	0.81x	0.69x
PEG	-	0.8x	-0.6x	-1.9x	0x	-0x	0.4x
Capitalization / Revenue	5.51x	2.41x	1.98x	0.88x	0.5x	0.48x	0.48x
EV / Revenue	5.67x	2.41x	2.43x	1.33x	0.92x	0.78x	0.66x
EV / EBITDA	27.9x	12x	13.6x	11.1x	7.98x	5.91x	4.63x
EV / EBIT	32.3x	13.9x	16.7x	15.7x	12.5x	9.11x	6.97x
EV / FCF	705x	-	27x	21.1x	49.9x	10.5x	8.84x
FCF Yield	0.14%	-	3.71%	4.73%	2.01%	9.52%	11.3%
Dividend per Share ²	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-
EPS ²	3.87	4.84	2.85	0.16	-13.03	0.57	0.8233
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	185.8	203.2
EBIT ¹	227.9	277.9	212.5	118.4	107.3	120.4	134.8
Net income ¹	163.8	205.3	120.8	6.55	-544.6	23.67	39.3
Net Debt ¹	198.8	-	659.9	633.4	615.5	412.6	255.9
Reference price ²	170.10	91.23	68.31	29.29	17.42	16.37	16.37
Nbr of stocks (in thousands)	42,104	42,267	42,381	41,683	41,801	41,802	-
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.	28.72x	0.78x	5.91x	-.--%	684M
SUMITOMO ELECTRIC INDUSTRIES, LTD.	22.89x	1.5x	12.37x	1.39%	45B
DENSO CORPORATION	12.39x	0.7x	5.45x	3.25%	33.94B
WEICHAI POWER CO., LTD.	18.71x	0.75x	5.92x	2.98%	33.09B
HYUNDAI MOBIS CO.,LTD	9.31x	0.57x	7.66x	1.61%	24.36B
FUYAO GLASS INDUSTRY GROUP CO., LTD.	15.65x	3.1x	10.8x	3.98%	21.49B
MAGNA INTERNATIONAL INC.	8.81x	0.48x	4.8x	3.4%	16.38B
NINGBO TUOPU GROUP CO.,LTD.	37.15x	3.69x	21.4x	0.78%	15.9B
APTIV PLC	11.98x	0.95x	5.9x	-.--%	15.5B
CONTINENTAL AG	-40.96x	0.88x	6.81x	4.23%	14.11B
Average	12.47x	1.34x	8.70x	2.16%	22.05B
Weighted average by Cap.	13.59x	1.32x	8.92x	2.38%