Company Valuation: NETGEAR, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Market Cap 1 854.8 523.4 431.7 801.8 696.7 648.2 -
Change - -38.78% -17.52% 85.74% -13.11% -6.96% -
Enterprise Value (EV) 591.1 523.4 431.7 801.8 696.7 648.2 648.2
Change - -11.45% -17.52% 85.74% -13.11% -6.96% 0%
P/E 18.4x -7.61x -4.08x 66.4x -38.9x -17.2x -25.9x
PBR 1.27x - - - - - -
PEG - 0x -0.1x -1x 0x -0x 0.8x
Capitalization / Revenue 0.73x 0.56x 0.58x 1.19x 1x 0.96x 0.9x
EV / Revenue 0x 0x 0x 0x 0x 0.96x 0.9x
EV / EBITDA 0x -0x -0x -0x 0x 38.8x 27.4x
EV / EBIT 0x -0x -0x -0x 0x 101x 220x
EV / FCF - - - - - - -
FCF Yield - - - - - - -
Dividend per Share 2 - - - - - - -
Rate of return - - - - - - -
EPS 2 1.59 -2.38 -3.57 0.42 -0.63 -1.385 -0.92
Distribution rate - - - - - - -
Net sales 1 1,168 932.5 740.8 673.8 699.6 678.2 720.8
EBITDA 1 107.2 -6.081 -2.965 -43.12 12.77 16.71 23.62
EBIT 1 95.14 -15.64 -9.869 -49.64 5.944 6.4 2.942
Net income 1 - - - - -17.92 -39 -24.26
Net Debt -263.8 - - - - - -
Reference price 2 29.21 18.11 14.58 27.87 24.53 23.85 23.85
Nbr of stocks (in thousands) 29,265 28,899 29,608 28,770 28,403 27,179 -
Announcement Date 2/2/22 2/1/23 2/7/24 2/5/25 2/4/26 - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
-16.66x - - - 627M
25.54x2.83x18.09x1.29% 37.5B
-1472x - - - 7.46B
23.54x - - - 3.37B
95.13x2.37x14.44x-.--% 3.09B
12.73x0.61x6.59x5.46% 1.19B
20.77x7.82x17.89x4.07% 1.13B
13.64x0.32x8.37x2.67% 869M
Average -162.16x 2.79x 13.08x 2.7% 6.9B
Weighted average by Cap. -173.96x 2.81x 17.32x 1.41%

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. NTGR Stock
  4. Valuation NETGEAR, Inc.