|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 29.06 USD | +0.07% |
|
+13.29% | +36.18% |
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 | 6,697 | - | - |
| Change | - | 13.08% | 28.73% | - | - |
| Enterprise Value (EV) 1 | 7,498 | 6,996 | 8,669 | 8,274 | 7,894 |
| Change | - | -6.7% | 23.91% | -4.55% | -4.59% |
| P/E | 16.6x | 15.9x | 13.8x | 10.5x | 10.3x |
| PBR | 1.23x | 1.22x | 1.42x | 1.28x | 1.14x |
| PEG | - | 0.9x | 0.3x | 0.3x | 4.26x |
| Capitalization / Revenue | 0.1x | 0.1x | 0.12x | 0.12x | 0.11x |
| EV / Revenue | 0.16x | 0.13x | 0.15x | 0.14x | 0.13x |
| EV / EBITDA | 5.69x | 5.15x | 6.08x | 5.22x | 4.49x |
| EV / EBIT | 7.5x | 6.74x | 7.31x | 6.16x | 5.22x |
| EV / FCF | 39.2x | 8.91x | 56.1x | 12.8x | 10.8x |
| FCF Yield | 2.55% | 11.2% | 1.78% | 7.84% | 9.26% |
| Dividend per Share 2 | - | 0.308 | 0.3272 | 0.337 | 0.3492 |
| Rate of return | - | 1.39% | 1.13% | 1.16% | 1.2% |
| EPS 2 | 1.18 | 1.39 | 2.103 | 2.768 | 2.835 |
| Distribution rate | - | 22.2% | 15.6% | 12.2% | 12.3% |
| Net sales 1 | 47,984 | 52,556 | 56,544 | 58,215 | 59,655 |
| EBITDA 1 | 1,319 | 1,358 | 1,426 | 1,587 | 1,757 |
| EBIT 1 | 999.7 | 1,038 | 1,186 | 1,343 | 1,512 |
| Net income 1 | 264.2 | 327.9 | 488.3 | 656.7 | 721.7 |
| Net Debt 1 | 2,898 | 1,794 | 1,972 | 1,577 | 1,197 |
| Reference price 2 | 19.59 | 22.13 | 29.06 | 29.06 | 29.06 |
| Nbr of stocks (in thousands) | 234,826 | 235,073 | 230,445 | - | - |
| Announcement Date | 3/4/25 | 3/2/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 13.82x | 0.15x | 6.08x | 1.13% | 6.7B | |
| 27.94x | 4.49x | 15.67x | 2.35% | 270B | |
| -91.57x | 14.47x | 83.76x | -.--% | 90.62B | |
| 10.05x | 1.1x | 5.78x | 4.8% | 82.75B | |
| 13.41x | 2.45x | 9.24x | 6.13% | 78.49B | |
| 19x | 5.01x | 12.36x | 2.99% | 57.15B | |
| 13.87x | 2.02x | 8.48x | 5.61% | 45.32B | |
| 19.09x | 1.53x | 9.63x | 1.5% | 35.95B | |
| 20.08x | 1.48x | 9.43x | 0.99% | 35.58B | |
| 15.86x | 2.03x | 9.43x | 5.45% | 33.03B | |
| Average | 6.15x | 3.47x | 16.99x | 3.09% | 73.59B | |
| Weighted average by Cap. | 6.62x | 4.57x | 20.59x | 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
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
