Company Valuation: MaxLinear, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 5,785 2,667 1,939 1,669 1,523 5,775 - -
Change - -53.89% -27.32% -13.93% -8.74% 279.2% - -
Enterprise Value (EV) 1 5,961 2,602 1,874 1,673 1,557 5,830 5,609 5,356
Change - -56.35% -27.98% -10.71% -6.91% 274.33% -3.8% -4.5%
P/E 142x 21.9x -26.1x -6.75x -11x 228x 22.7x 16.5x
PBR 11.8x 4.06x 2.8x 3.2x 3.33x 10.6x 7.83x 6.11x
PEG - 0x 0x -0x 0.2x -2x 0x 0.4x
Capitalization / Revenue 6.48x 2.38x 2.8x 4.63x 3.26x 7.46x 4.56x 3.71x
EV / Revenue 6.68x 2.32x 2.7x 4.64x 3.33x 7.53x 4.43x 3.44x
EV / EBITDA 22.3x 6.46x 13.3x -45.9x 22.9x 28.4x 11x 8.47x
EV / EBIT 24.7x 7.04x 17.4x -24.4x 35.8x 28.1x 11.4x 8.36x
EV / FCF 46.2x 7.49x 62.6x -26.6x 222x 242x 15.8x 10.9x
FCF Yield 2.17% 13.4% 1.6% -3.76% 0.45% 0.41% 6.33% 9.16%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 0.53 1.55 -0.91 -2.93 -1.58 0.278 2.795 3.856
Distribution rate - - - - - - - -
Net sales 1 892.4 1,120 693.3 360.5 467.6 774.3 1,266 1,556
EBITDA 1 267.7 402.8 141 -36.48 68.09 205 509.8 632.4
EBIT 1 241.8 369.8 107.5 -68.46 43.5 207.3 490.7 640.7
Net income 1 41.97 125 -73.15 -245.2 -136.7 27.51 280.2 401.9
Net Debt 1 175.6 -65.6 -64.91 4.421 34.52 55 -166.3 -418.7
Reference price 2 75.39 33.95 23.77 19.78 17.43 63.46 63.46 63.46
Nbr of stocks (in thousands) 76,735 78,566 81,561 84,362 87,373 91,000 - -
Announcement Date 2/2/22 2/1/23 1/31/24 1/29/25 1/29/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
228.27x7.53x28.44x-.--% 5.77B
21.1x12.03x18.14x0.36% 5,094B
21.65x10.59x14.36x1.13% 1,897B
34.71x14.72x21.62x0.81% 1,536B
5.07x3.1x3.45x0.07% 993B
90.54x16.32x61.89x-.--% 844B
3.6x2.2x2.65x0.26% 703B
-37.67x7.57x21.11x-.--% 457B
31.42x11.81x21.51x2.03% 260B
Average 44.30x 9.54x 21.46x 0.52% 1,310B
Weighted average by Cap. 23.59x 10.94x 19.15x 0.51%

Y-o-Y evolution of P/E

Valuation ratios - P/E - MaxLinear, Inc.

Historical PBR trend

Valuation ratios - PBR - MaxLinear, Inc.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - MaxLinear, Inc.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - MaxLinear, Inc.


Year-on-year evolution of the Yield

Valuation ratios - Yield - MaxLinear, Inc.
  1. Stock Market
  2. Stocks
  3. MXL Stock
  4. Valuation MaxLinear, Inc.