|
Real-time Estimate
Cboe BZX
14:17:06 2026-09-30 EDT
|
5-day change | 1st Jan Change | ||
| 288.30 USD | -0.66% |
|
+0.18% | +42.02% |
| 03:08am | Garmin Ltd. : The Price of Premium Watches |  |
| 09-22 | Garmin Announces Real-Time High-Performance Racing Solution With Garmin Catalyst 2 Via MYLAPS X2 RaceLink Club Integration | CI |
Company Valuation: Garmin Ltd.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 26,144 | 17,591 | 24,619 | 40,202 | 39,527 | 55,972 | - | - |
| Change | - | -32.72% | 39.95% | 63.3% | -1.68% | 41.6% | - | - |
| Enterprise Value (EV) 1 | 24,298 | 16,138 | 22,650 | 37,702 | 36,789 | 53,126 | 52,719 | 51,890 |
| Change | - | -33.58% | 40.35% | 66.45% | -2.42% | 44.41% | -0.77% | -1.57% |
| P/E | 24.2x | 18.2x | 19.2x | 28.7x | 23.9x | 29x | 26.6x | 24.9x |
| PBR | 4.28x | 2.83x | 3.51x | 5.16x | 4.41x | 5.83x | 5.16x | 4.57x |
| PEG | - | -1.8x | 0.6x | 3.26x | 1.4x | 1.7x | 2.97x | 3.77x |
| Capitalization / Revenue | 5.25x | 3.62x | 4.71x | 6.38x | 5.46x | 6.91x | 6.19x | 5.63x |
| EV / Revenue | 4.88x | 3.32x | 4.33x | 5.99x | 5.08x | 6.56x | 5.83x | 5.22x |
| EV / EBITDA | 17.7x | 13.5x | 17.8x | 21.3x | 17.8x | 21.9x | 19.6x | 17.1x |
| EV / EBIT | 19.9x | 15.7x | 20.7x | 23.7x | 19.6x | 24x | 21.5x | 19x |
| EV / FCF | 34.5x | 29.7x | 19.2x | 30.4x | 27x | 35x | 34.2x | 24.3x |
| FCF Yield | 2.9% | 3.37% | 5.22% | 3.29% | 3.7% | 2.85% | 2.92% | 4.12% |
| Dividend per Share 2 | 2.68 | 2.92 | 2.92 | 3 | 3.6 | 4.142 | 4.47 | 4.88 |
| Rate of return | 1.97% | 3.18% | 2.27% | 1.43% | 1.75% | 1.43% | 1.54% | 1.68% |
| EPS 2 | 5.61 | 5.04 | 6.71 | 7.3 | 8.59 | 10.02 | 10.91 | 11.64 |
| Distribution rate | 47.8% | 57.9% | 43.5% | 41.1% | 41.9% | 41.4% | 41% | 41.9% |
| Net sales 1 | 4,983 | 4,860 | 5,228 | 6,297 | 7,246 | 8,100 | 9,039 | 9,946 |
| EBITDA 1 | 1,373 | 1,192 | 1,270 | 1,774 | 2,065 | 2,427 | 2,695 | 3,029 |
| EBIT 1 | 1,219 | 1,028 | 1,092 | 1,594 | 1,876 | 2,213 | 2,454 | 2,725 |
| Net income 1 | 1,082 | 973.6 | 1,290 | 1,411 | 1,664 | 1,962 | 2,170 | 2,441 |
| Net Debt 1 | -1,846 | -1,452 | -1,968 | -2,501 | -2,738 | -2,846 | -3,253 | -4,082 |
| Reference price 2 | 135.94 | 91.78 | 128.67 | 209.36 | 205.51 | 290.23 | 290.23 | 290.23 |
| Nbr of stocks (in thousands) | 192,322 | 191,664 | 191,331 | 192,025 | 192,335 | 192,853 | - | - |
| Announcement Date | 2/16/22 | 2/22/23 | 2/21/24 | 2/19/25 | 2/18/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 28.98x | 6.56x | 21.89x | 1.43% | 55.97B | |
| 26.07x | 5.84x | 15.13x | 1.59% | 422B | |
| 53.2x | 18.98x | 38.1x | -.--% | 256B | |
| 19.3x | 0.78x | 14.1x | 2.35% | 173B | |
| 26.3x | 8.33x | 20.12x | 0.47% | 142B | |
| 45.92x | 13.52x | 30.13x | -.--% | 87.32B | |
| 32.28x | 6.31x | 18.27x | 1.08% | 73.83B | |
| 42.72x | 2.32x | 14.97x | 1.66% | 58.12B | |
| 61.19x | 7.92x | 35.02x | -.--% | 50.33B | |
| 16.43x | 2.53x | 10.88x | 4.34% | 43.85B | |
| Average | 35.24x | 7.31x | 21.86x | 1.29% | 136.21B | |
| Weighted average by Cap. | 33.76x | 8.29x | 21.84x | 1.17% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- GRMN Stock
- Valuation Garmin Ltd.
Select your edition
All financial news and data tailored to specific country editions
