Company Valuation: InTest Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 134.5 110.1 162.7 104.4 92.14 168.3 - -
Change - -18.12% 47.74% -35.81% -11.77% 82.72% - -
Enterprise Value (EV) 134.5 110.1 162.7 104.4 92.14 168.3 168.3 168.3
Change - -18.12% 47.74% -35.81% -11.77% 82.72% 0% 0%
P/E 18.7x 13.2x 17.2x 35.8x -35.6x 51.3x 25.2x 22.1x
PBR - 1.72x - - - - - -
PEG - 0.9x 13.42x -0.5x 0x -0x 0x 1.6x
Capitalization / Revenue 1.58x 0.94x 1.32x 0.8x 0.81x 1.26x 1.18x 1.13x
EV / Revenue 0x 0x 0x 0x 0x 1.26x 1.18x 1.13x
EV / EBITDA 0x 0x 0x 0x 0x 15.2x 11.6x -
EV / EBIT 0x 0x 0x 0x -0x 45.1x 28.7x 19.3x
EV / FCF - -0x - 0x 0x 19.7x 20.6x -
FCF Yield - -2.5% - 2.39% 6.17% 5.07% 4.86% -
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 0.68 0.78 0.79 0.24 -0.21 0.2633 0.5367 0.61
Distribution rate - - - - - - - -
Net sales 1 84.88 116.8 123.3 130.7 113.8 133.9 143.2 149.5
EBITDA 1 12.05 16.04 15.81 10.82 3.95 11.05 14.49 -
EBIT 1 8.459 10.72 10.44 3.394 -3.725 3.736 5.862 8.745
Net income 1 7.283 8.461 9.342 2.891 -2.527 3.277 6.691 7.709
Net Debt - - - - - - - -
Reference price 2 12.72 10.30 13.60 8.59 7.47 13.51 13.51 13.51
Nbr of stocks (in thousands) 10,573 10,691 11,963 12,157 12,334 12,461 - -
Announcement Date 3/4/22 3/3/23 3/27/24 3/7/25 2/27/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
51.04x - - - 167M
42.97x14.98x35.63x1.19% 24.19B
35.51x - - - 20.86B
7.94x1.01x5.55x7.71% 2.88B
10.96x1.14x5.61x4.36% 2.31B
13.32x - - 5.49% 1.63B
55.32x - - 2.41% 1.26B
31.69x - - - 1.08B
Average 31.09x 5.71x 15.60x 4.23% 6.8B
Weighted average by Cap. 36.09x 12.52x 30.32x 2.26%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. INTT Stock
  4. Valuation InTest Corporation