|
Real-time Estimate
Cboe BZX
13:41:03 2026-10-26 EDT
|
5-day change | 1st Jan Change | ||
| 28.42 USD | +2.62% |
|
+6.45% | +33.04% |
| 10-12 | Ingram Micro Gets US Patent for AI Platform Integration Framework | MT |
| 10-12 | Ingram Micro Holding Corporation Announces Issuance of U.S. Patent Supporting Xvantage | CI |
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 | 6,387 | - | - |
| Change | - | 13.08% | 22.78% | - | - |
| Enterprise Value (EV) 1 | 7,498 | 6,996 | 8,359 | 7,942 | 7,458 |
| Change | - | -6.7% | 19.47% | -4.98% | -6.1% |
| P/E | 16.6x | 15.9x | 12.9x | 9.89x | 8.86x |
| PBR | 1.23x | 1.22x | 1.44x | 1.29x | 1.15x |
| PEG | - | 0.9x | 0.2x | 0.3x | 0.8x |
| Capitalization / Revenue | 0.1x | 0.1x | 0.11x | 0.11x | 0.1x |
| EV / Revenue | 0.16x | 0.13x | 0.14x | 0.13x | 0.12x |
| EV / EBITDA | 5.69x | 5.15x | 5.72x | 5.03x | 4.31x |
| EV / EBIT | 7.5x | 6.74x | 6.86x | 5.9x | 4.89x |
| EV / FCF | 39.2x | 8.91x | -17.8x | 13.3x | 10.6x |
| FCF Yield | 2.55% | 11.2% | -5.62% | 7.5% | 9.48% |
| Dividend per Share 2 | - | 0.308 | 0.33 | 0.3449 | 0.3582 |
| Rate of return | - | 1.39% | 1.19% | 1.25% | 1.29% |
| EPS 2 | 1.18 | 1.39 | 2.155 | 2.801 | 3.127 |
| Distribution rate | - | 22.2% | 15.3% | 12.3% | 11.5% |
| Net sales 1 | 47,984 | 52,556 | 58,103 | 59,971 | 62,807 |
| EBITDA 1 | 1,319 | 1,358 | 1,462 | 1,580 | 1,729 |
| EBIT 1 | 999.7 | 1,038 | 1,218 | 1,346 | 1,526 |
| Net income 1 | 264.2 | 327.9 | 498.9 | 645.2 | 744 |
| Net Debt 1 | 2,898 | 1,794 | 1,972 | 1,555 | 1,071 |
| Reference price 2 | 19.59 | 22.13 | 27.69 | 27.69 | 27.69 |
| 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 (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 12.85x | 0.14x | 5.72x | 1.19% | 6.39B | |
| 25.36x | 4.08x | 14.19x | 2.67% | 240B | |
| 23.79x | 4.98x | 12.21x | 0.7% | 205B | |
| 17.03x | 1.93x | 9.96x | 2.78% | 147B | |
| -561.92x | 39.94x | 164.06x | -.--% | 116B | |
| -128.1x | 17.78x | 97.77x | -.--% | 115B | |
| 16.5x | 2.98x | 11.48x | 4.88% | 96.43B | |
| 23.56x | 6.08x | 14.93x | 2.4% | 70.72B | |
| 25.06x | 2.08x | 13.2x | 1.24% | 49.53B | |
| 15.2x | 2.2x | 9.34x | 5.14% | 49.23B | |
| Average | -53.07x | 8.22x | 35.28x | 2.1% | 109.45B | |
| Weighted average by Cap. | -55.81x | 9.03x | 37.39x | 1.97% |
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
