Company Valuation: Knowles Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Market Cap 1 2,156 1,493 1,617 1,755 1,825 3,170 -
Change - -30.74% 8.25% 8.58% 3.96% 73.72% -
Enterprise Value (EV) 2,156 1,355 1,617 1,755 1,885 3,170 3,170
Change - -37.14% 19.26% 8.58% 7.37% 68.21% 0%
P/E 14.7x -3.5x 22.7x -7.46x 42.9x 46.3x 33.6x
PBR - 1.52x - - 2.34x - -
PEG - 0x -0x 0x -0x 0.8x 0.9x
Capitalization / Revenue 2.48x 1.95x 2.28x 3.17x 3.08x 4.93x 4.61x
EV / Revenue 0x 0x 0x 0x 0x 4.93x 4.61x
EV / EBITDA 0x 0x 0x 0x 0x 19.7x 17.2x
EV / EBIT 0x 0x 0x 0x 0x 22.2x 19.1x
EV / FCF - - - - - - 33,940,283x
FCF Yield - - - - - - 0%
Dividend per Share 2 - - - - - - -
Rate of return - - - - - - -
EPS 2 1.59 -4.69 0.79 -2.67 0.5 0.8 1.102
Distribution rate - - - - - - -
Net sales 1 868.1 764.7 707.6 553.5 593.2 643.3 687
EBITDA 1 233.8 195.8 138.8 128.5 140.2 161.3 184.2
EBIT 1 171.3 141.9 106.5 108.7 123.3 142.7 166.2
Net income 1 150.4 -430.1 72.4 -237.8 44.2 70.41 95.71
Net Debt - -137.9 - - 59.8 - -
Reference price 2 23.35 16.42 17.91 19.93 21.43 37.05 37.05
Nbr of stocks (in thousands) 92,345 90,946 90,257 88,069 85,152 85,561 -
Announcement Date 2/9/22 2/9/23 2/7/24 2/13/25 2/5/26 - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
34.65x6.18x19.25x0.64% 196B
53.92x8.58x28.08x0.7% 111B
32.47x12.9x27.16x0.36% 108B
13.63x0.29x6.67x3.74% 104B
87.02x8.46x41.11x0.19% 77.76B
21.67x1.25x13.9x0.49% 70.15B
80.02x9.46x40.15x0.01% 63.48B
18.51x3.19x12.05x1.49% 58.48B
48.38x10.65x32.57x0.8% 57.67B
Average 43.36x 6.77x 24.55x 0.94% 93.97B
Weighted average by Cap. 41.29x 6.77x 23.42x 0.96%

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. KN Stock
  4. 1K3 Stock
  5. Valuation Knowles Corporation