Valuation Itron, Inc.

Stocks

Real-time Estimate Cboe BZX 12:16:49 2026-10-02 EDT			5-day change	1st Jan Change
86.24 ^USD	+0.01%		-3.57%	-6.80%

09-28	Netmore Group, Itron and Abeeway Complete Validation of Lorawan® Relay for Smart Water Metering	CI
09-22	Itron, Inc. Announces Availability Of Its Grid Edge Portfolio, Including Itron Riva S And Itron Riva T IEC Electricity Meters, For Utilities In The Asia-Pacific Region	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	3,102	2,288	3,435	4,896	4,166	3,776	-	-
Change	-	-26.23%	50.12%	42.52%	-14.92%	-9.35%	-	-
Enterprise Value (EV) ¹	3,390	2,539	3,588	5,087	3,934	4,383	4,103	3,587
Change	-	-25.1%	41.33%	41.78%	-22.67%	11.4%	-6.38%	-12.58%
P/E	-37.4x	-230x	35.8x	21x	14.3x	16.1x	13.8x	11.9x
PBR	2.77x	1.96x	2.62x	3.54x	2.45x	2.14x	1.81x	1.54x
PEG	-	2.6x	-0x	0x	0.6x	-0.9x	0.8x	0.8x
Capitalization / Revenue	1.57x	1.27x	1.58x	2.01x	1.76x	1.58x	1.48x	1.4x
EV / Revenue	1.71x	1.41x	1.65x	2.08x	1.66x	1.83x	1.61x	1.33x
EV / EBITDA	29.4x	26.7x	15.9x	15.7x	10.5x	11.1x	9.86x	7.38x
EV / EBIT	-42.7x	-341x	27.8x	19.3x	12.6x	13.9x	11.1x	8.37x
EV / FCF	28.2x	534x	36.6x	24.5x	10.3x	14.3x	13.5x	10.1x
FCF Yield	3.54%	0.19%	2.73%	4.08%	9.74%	7.01%	7.4%	9.88%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	-1.83	-0.22	2.11	5.18	6.5	5.361	6.256	7.226
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	1,982	1,796	2,174	2,441	2,367	2,389	2,546	2,697
EBITDA ¹	115.2	95.07	225.6	323.6	373.8	393.3	416	486.2
EBIT ¹	-79.3	-7.439	128.9	264.1	313.1	316.1	368.4	428.4
Net income ¹	-81.26	-9.732	96.92	239.1	301.1	239.4	281.3	326.3
Net Debt ¹	287.6	250.5	152.8	191.2	-231.6	606.3	326.6	-189.5
Reference price ²	68.52	50.65	75.51	108.58	92.86	86.24	86.24	86.24
Nbr of stocks (in thousands)	45,272	45,178	45,493	45,090	44,859	43,787	-	-
Announcement Date	2/28/22	2/27/23	2/26/24	2/25/25	2/17/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
ITRON, INC.	16.09x	1.83x	11.14x	-.--%	3.78B
AMPHENOL CORPORATION	33.62x	6.26x	19.09x	0.67%	211B
CORNING INCORPORATED	59.74x	7.46x	25.56x	0.73%	138B
KEYENCE CORPORATION	34.81x	12.39x	22.62x	0.79%	125B
HON HAI PRECISION INDUSTRY CO., LTD.	13.63x	0.31x	6.87x	3.69%	111B
MURATA MANUFACTURING CO., LTD.	42.19x	6.93x	22.65x	0.83%	98.39B
SAMSUNG ELECTRO-MECHANICS CO., LTD.	74.53x	7.98x	36.93x	0.19%	84.36B
EOPTOLINK TECHNOLOGY INC., LTD.	25.33x	9.09x	18.46x	0.5%	80.8B
TE CONNECTIVITY PLC	20.03x	3.37x	12.9x	1.34%	63.04B
LUXSHARE PRECISION INDUSTRY CO., LTD.	17.64x	1.05x	11.79x	0.73%	59.55B
Average	33.76x	5.67x	18.80x	0.94%	97.59B
Weighted average by Cap.	36.98x	6.46x	20.03x	1.04%