|
Real-time Estimate
Cboe BZX
14:56:35 2026-09-29 EDT
|
5-day change | 1st Jan Change | ||
| 26.83 USD | +1.40% |
|
-1.14% | +26.19% |
| 09-17 | Ingram Micro to Gain From AI, Xvantage, Services Growth, RBC Says | MT |
| 09-17 | Ingram Micro Holding Corporation - Analyst/Investor Day |
Company Valuation: Ingram Micro Holding Corporation
Data adjusted to current consolidation scope
| Fiscal Period: December | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|
| Market Cap 1 | 4,600 | 5,202 | 6,103 | - | - |
| Change | - | 13.08% | 17.32% | - | - |
| Enterprise Value (EV) 1 | 7,498 | 6,996 | 8,077 | 7,662 | 7,165 |
| Change | - | -6.7% | 15.45% | -5.14% | -6.48% |
| P/E | 16.6x | 15.9x | 12.2x | 9.35x | 8.28x |
| PBR | 1.23x | 1.22x | 1.37x | 1.23x | 1.09x |
| PEG | - | 0.9x | 0.2x | 0.3x | 0.6x |
| Capitalization / Revenue | 0.1x | 0.1x | 0.11x | 0.1x | 0.1x |
| EV / Revenue | 0.16x | 0.13x | 0.14x | 0.13x | 0.11x |
| EV / EBITDA | 5.69x | 5.15x | 5.52x | 4.83x | 4.09x |
| EV / EBIT | 7.5x | 6.74x | 6.7x | 5.74x | 4.74x |
| EV / FCF | 39.2x | 8.91x | -17.2x | 12.9x | 10.1x |
| FCF Yield | 2.55% | 11.2% | -5.82% | 7.77% | 9.86% |
| Dividend per Share 2 | - | 0.308 | 0.33 | 0.3449 | 0.3582 |
| Rate of return | - | 1.39% | 1.25% | 1.3% | 1.35% |
| EPS 2 | 1.18 | 1.39 | 2.168 | 2.83 | 3.196 |
| Distribution rate | - | 22.2% | 15.2% | 12.2% | 11.2% |
| Net sales 1 | 47,984 | 52,556 | 58,109 | 60,017 | 62,917 |
| EBITDA 1 | 1,319 | 1,358 | 1,464 | 1,585 | 1,751 |
| EBIT 1 | 999.7 | 1,038 | 1,206 | 1,335 | 1,512 |
| Net income 1 | 264.2 | 327.9 | 502 | 652 | 744 |
| Net Debt 1 | 2,898 | 1,794 | 1,974 | 1,558 | 1,062 |
| Reference price 2 | 19.59 | 22.13 | 26.46 | 26.46 | 26.46 |
| Nbr of stocks (in thousands) | 234,826 | 235,073 | 230,662 | - | - |
| Announcement Date | 3/4/25 | 3/2/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 12.21x | 0.14x | 5.52x | 1.25% | 6.1B | |
| 21.67x | 3.57x | 12.47x | 3.07% | 208B | |
| -128.76x | 17.94x | 99.74x | -.--% | 116B | |
| 12.96x | 1.45x | 7.6x | 3.7% | 107B | |
| 13.41x | 2.44x | 9.19x | 6.13% | 78.05B | |
| 19.27x | 5.12x | 12.58x | 2.93% | 57.19B | |
| 22.29x | 1.84x | 11.66x | 1.35% | 43.84B | |
| 13.15x | 1.89x | 8.03x | 5.93% | 42.32B | |
| 20.67x | 1.58x | 9.92x | 0.9% | 40.26B | |
| 17.06x | 2.2x | 10.23x | 5.07% | 35.31B | |
| Average | 2.39x | 3.82x | 18.69x | 3.03% | 73.34B | |
| Weighted average by Cap. | -5.20x | 5.12x | 24.57x | 3.01% |
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
- INGM Stock
- Valuation Ingram Micro Holding Corporation
Select your edition
All financial news and data tailored to specific country editions
