Company Valuation: Netlist, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Market Cap 1 1,502 273.4 382.9 227.8 267.4 826.4 -
Change - -81.79% 40.07% -40.51% 17.4% 209.04% -
Enterprise Value (EV) 1,502 273.4 382.9 227.8 267.4 826.4 826.4
Change - -81.79% 40.07% -40.51% 17.4% 209.04% 0%
P/E - - - - - - -
PBR - - - - - - -
PEG - - - - - - -
Capitalization / Revenue 10.5x 1.69x 5.53x 1.55x 1.42x 2.2x 2.24x
EV / Revenue 0x 0x 0x 0x 0x 2.2x 2.24x
EV / EBITDA - - - - - - -
EV / EBIT 0x -0x -0x -0x -0x 125x 2,066x
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 2.530 2.530
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, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 826M
23.71x11.47x18.7x-.--% 235B
31.57x14.56x36.49x0.09% 189B
23.22x4.14x12.81x1.26% 32.48B
79.2x5.04x22.25x-.--% 24.7B
10.66x - - - 12.27B
5.02x1.59x3.04x10.18% 3.87B
19.18x1.08x7.65x1.23% 406M
Average 27.51x 6.32x 16.82x 2.13% 62.37B
Weighted average by Cap. 28.94x 11.77x 25.27x 0.2%

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.