Valuation Netlist, Inc.

Stocks

Market Closed - OTC Markets 15:59:32 2026-09-21 EDT			5-day change	1st Jan Change
5.100 ^USD	+3.62%		+8.12%	+473.74%

09-02	Netlist Shares Sink After Losing Appeal in Patent Case Against Micron	DJ
08-05	Netlist, Inc. - Special Call

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	1,928	-
Change	-	-81.79%	40.07%	-40.51%	17.4%	620.91%	-
Enterprise Value (EV)	1,502	273.4	382.9	227.8	267.4	1,928	1,928
Change	-	-81.79%	40.07%	-40.51%	17.4%	620.91%	0%
P/E	-	-	-	-	-	-	-
PBR	-	-	-	-	-	-	-
PEG	-	-	-	-	-	-	-
Capitalization / Revenue	10.5x	1.69x	5.53x	1.55x	1.42x	2.72x	2.45x
EV / Revenue	0x	0x	0x	0x	0x	2.72x	2.45x
EV / EBITDA	-	-	-	-	-	-	-
EV / EBIT	0x	-0x	-0x	-0x	-0x	6.47x	8.84x
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	708.1	788.1
EBITDA	-	-	-	-	-	-	-
EBIT ¹	11.38	-33.5	-61.76	-55.23	-25.51	297.9	218.2
Net income	-	-	-	-	-	-	-
Net Debt	-	-	-	-	-	-	-
Reference price ²	6.570	1.170	1.510	0.838	0.870	5.100	5.100
Nbr of stocks (in thousands)	228,539	233,656	253,593	271,987	307,374	378,007	-
Announcement Date	3/1/22	2/21/23	2/13/24	3/27/25	3/3/26	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
NETLIST, INC.	-	-	-	-	1.86B
SANDISK CORPORATION	8.21x	4.65x	5.77x	-.--%	262B
WESTERN DIGITAL CORPORATION	22.66x	8.07x	15.6x	0.13%	159B
NETAPP, INC.	25.4x	4.56x	13.81x	1.06%	38.85B
EVERPURE, INC.	107.42x	6.56x	28.92x	-.--%	34.7B
SHANNON SEMICONDUCTOR TECHNOLOGY CO.,LTD.	10.49x	-	-	-	12.21B
INNODISK CORPORATION	3.92x	1.39x	2.72x	14.44%	4.28B
AUSTRIACARD HOLDINGS AG	19.16x	1.07x	7.68x	1.23%	407M
Average	28.18x	4.38x	12.42x	2.81%	64.22B
Weighted average by Cap.	20.76x	5.83x	11.11x	0.25%