|
Market Closed -
Other stock markets
|
After hours 20:00:00 | |||
| 285.31 USD | -9.63% |
|
287.54 | +0.78% |
| 07-06 | Semiconductor Sector Seeing Rising Wafer Fab Equipment Market 2028 Growth Projections, Morgan Stanley Says | MT |
| 07-06 | Morgan Stanley Adjusts Price Target on MKS to $442 From $374 | MT |
Company Valuation: MKS Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 9,659 | 5,635 | 6,880 | 7,025 | 10,734 | 19,271 | - | - |
| Change | - | -41.66% | 22.09% | 2.12% | 52.79% | 79.54% | - | - |
| Enterprise Value (EV) 1 | 9,510 | 9,653 | 10,794 | 10,849 | 14,260 | 22,461 | 21,618 | 20,607 |
| Change | - | 1.51% | 11.82% | 0.51% | 31.43% | 57.51% | -3.75% | -4.68% |
| P/E | 17.6x | 15.2x | -3.74x | 37.1x | 36.6x | 35.3x | 24.2x | 19.3x |
| PBR | 3.36x | 1.13x | 2.78x | 3.04x | 3.98x | 5.94x | 4.65x | 3.68x |
| PEG | - | -0.3x | 0x | -0x | 0.7x | 0.4x | 0.5x | 0.8x |
| Capitalization / Revenue | 3.27x | 1.59x | 1.9x | 1.96x | 2.73x | 4.01x | 3.45x | 3.19x |
| EV / Revenue | 3.22x | 2.72x | 2.98x | 3.03x | 3.63x | 4.67x | 3.87x | 3.41x |
| EV / EBITDA | 10.6x | 9.96x | 12.5x | 11.9x | 14.8x | 17.4x | 13.9x | 12.2x |
| EV / EBIT | 12x | 11.1x | 15.3x | 14.2x | 17.5x | 19.6x | 14.9x | 13x |
| EV / FCF | 17.2x | 26.4x | 46.5x | 26.5x | 28.7x | 64.6x | 27.7x | 20.4x |
| FCF Yield | 5.81% | 3.78% | 2.15% | 3.78% | 3.49% | 1.55% | 3.6% | 4.91% |
| Dividend per Share 2 | 0.86 | 0.88 | 0.88 | 0.88 | 0.88 | 0.9999 | 1.045 | 1.113 |
| Rate of return | 0.49% | 1.04% | 0.86% | 0.84% | 0.55% | 0.35% | 0.37% | 0.39% |
| EPS 2 | 9.9 | 5.56 | -27.54 | 2.81 | 4.37 | 8.071 | 11.77 | 14.78 |
| Distribution rate | 8.69% | 15.8% | -3.2% | 31.3% | 20.1% | 12.4% | 8.88% | 7.53% |
| Net sales 1 | 2,950 | 3,547 | 3,622 | 3,586 | 3,931 | 4,812 | 5,583 | 6,050 |
| EBITDA 1 | 899 | 969 | 863 | 914 | 966 | 1,287 | 1,555 | 1,687 |
| EBIT 1 | 795.1 | 870 | 707 | 763 | 814 | 1,145 | 1,447 | 1,591 |
| Net income 1 | 551.4 | 333 | -1,841 | 190 | 295 | 559.5 | 790.5 | 941.3 |
| Net Debt 1 | -149.4 | 4,018 | 3,914 | 3,824 | 3,526 | 3,190 | 2,347 | 1,336 |
| Reference price 2 | 174.17 | 84.73 | 102.87 | 104.39 | 159.80 | 285.31 | 285.31 | 285.31 |
| Nbr of stocks (in thousands) | 55,459 | 66,507 | 66,878 | 67,299 | 67,169 | 67,544 | - | - |
| Announcement Date | 1/26/22 | 2/27/23 | 2/7/24 | 2/12/25 | 2/17/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 35.35x | 4.67x | 17.45x | 0.35% | 19.27B | |
| 42.18x | 7.51x | 23.79x | -.--% | 52.15B | |
| 323.68x | - | - | - | 19.19B | |
| 42.18x | 8.69x | 31.18x | 0.57% | 10.05B | |
| 158.15x | 13.01x | 70.09x | -.--% | 8.65B | |
| 50.83x | 6.17x | 25.13x | - | 8.18B | |
| 35.21x | 3.77x | 18.82x | 0.28% | 7.58B | |
| 7.79x | - | - | 6.9% | 7.44B | |
| 149.7x | - | - | - | 6.56B | |
| Average | 93.90x | 7.30x | 31.08x | 1.35% | 15.45B | |
| Weighted average by Cap. | 90.66x | 7.18x | 26.87x | 0.63% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- MKSI Stock
- Valuation MKS Inc.
Select your edition
All financial news and data tailored to specific country editions
