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 92.14 207.1 - -
Change - -18.12% 47.74% -35.81% -11.77% 124.78% - -
Enterprise Value (EV) 134.5 110.1 162.7 104.4 92.14 207.1 207.1 207.1
Change - -18.12% 47.74% -35.81% -11.77% 124.78% 0% 0%
P/E 18.7x 13.2x 17.2x 35.8x -35.6x 63.1x 31x 27.2x
PBR - 1.72x - - - - - -
PEG - 0.9x 13.42x -0.5x 0x -0x 0x 2x
Capitalization / Revenue 1.58x 0.94x 1.32x 0.8x 0.81x 1.55x 1.45x 1.39x
EV / Revenue 0x 0x 0x 0x 0x 1.55x 1.45x 1.39x
EV / EBITDA 0x 0x 0x 0x 0x 18.7x 14.3x -
EV / EBIT 0x 0x 0x 0x -0x 55.4x 35.3x 23.7x
EV / FCF - -0x - 0x 0x 24.3x 25.3x -
FCF Yield - -2.5% - 2.39% 6.17% 4.12% 3.95% -
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 16.62 16.62 16.62
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 (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
63.11x - - - 207M
47.8x16.65x39.7x1.06% 27.05B
38.31x - - - 22.42B
8.21x1.04x5.55x7.46% 2.96B
12.74x1.33x6.55x3.63% 2.68B
93.56x - - 1.43% 1.99B
47.66x - - - 1.62B
13.24x - - 5.52% 1.61B
66.99x - - 0.39% 1.16B
Average 43.51x 6.34x 17.27x 3.25% 6.86B
Weighted average by Cap. 41.92x 13.98x 33.89x 1.94%

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