Company Valuation: Netlist, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Market Cap 1 1,502 273.4 382.9 227.8 267.4 842.8 -
Change - -81.79% 40.07% -40.51% 17.4% 215.15% -
Enterprise Value (EV) 1,502 273.4 382.9 227.8 267.4 842.8 842.8
Change - -81.79% 40.07% -40.51% 17.4% 215.15% 0%
P/E Ratio - - - - - - -
PBR - - - - - - -
PEG - - - - - - -
Capitalization / Revenue 10.5x 1.69x 5.53x 1.55x 1.42x 2.25x 2.28x
EV / Revenue 0x 0x 0x 0x 0x 2.25x 2.28x
EV / EBITDA - - - - - - -
EV / EBIT 0x -0x -0x -0x -0x 128x 2,107x
EV / FCF - - - - - - -
FCF Yield - - - - - - -
Dividend per Share 2 - - - - - - -
Rate of return - - - - - - -
EPS 2 - - - - - - -
Distribution rate - - - - - - -
Net sales 1 142.4 161.6 69.2 147.1 188.6 374.9 369.6
EBITDA - - - - - - -
EBIT 1 11.38 -33.5 -61.76 -55.23 -25.51 6.6 0.4
Net income - - - - - - -
Net Debt - - - - - - -
Reference price 2 6.570 1.170 1.510 0.838 0.870 2.525 2.525
Nbr of stocks (in thousands) 228,539 233,656 253,593 271,987 307,374 333,768 -
Announcement Date 3/1/22 2/21/23 2/13/24 3/27/25 3/3/26 - -
1USD in Million2USD
Estimates

P/E Ratio, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 861M
25.52x11.99x19.47x-.--% 243B
28.23x13.04x32.76x0.1% 169B
22.5x4.01x12.4x1.29% 31.48B
70.9x4.47x19.72x-.--% 22.11B
10.73x - - - 12.23B
6.93x2.28x4.36x7.37% 5.45B
12.24x - - - 487M
Average 25.29x 7.16x 17.74x 1.75% 60.61B
Weighted average by Cap. 27.75x 11.37x 23.60x 0.21%

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. NLST Stock
  4. Valuation Netlist, Inc.
- 40% : Our Best Subscriber-Only Tools to Spot Tomorrow’s Top Investments!
d
:
:
SEIZE THE OFFER!