Valuation Netlist, Inc.

Stocks

Market Closed - OTC Markets 15:59:43 2026-06-04 EDT			5-day change	1st Jan Change
3.120 ^USD	+1.30%		-38.94%	+251.00%

08-05	Netlist, Inc. - Special Call
08-05	Netlist, Inc. and Samsung Enter Strategic Alliance for Advanced Memory Technology	CI

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	2,384	-
Change	-	-81.79%	40.07%	-40.51%	17.4%	791.55%	-
Enterprise Value (EV)	1,502	273.4	382.9	227.8	267.4	2,384	2,384
Change	-	-81.79%	40.07%	-40.51%	17.4%	791.55%	0%
P/E	-	-	-	-	-	-	-
PBR	-	-	-	-	-	-	-
PEG	-	-	-	-	-	-	-
Capitalization / Revenue	10.5x	1.69x	5.53x	1.55x	1.42x	3.37x	3.03x
EV / Revenue	0x	0x	0x	0x	0x	3.37x	3.03x
EV / EBITDA	-	-	-	-	-	-	-
EV / EBIT	0x	-0x	-0x	-0x	-0x	8x	10.9x
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	6.650	6.650
Nbr of stocks (in thousands)	228,539	233,656	253,593	271,987	307,374	349,583	-
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.	-	-	-	-	2.38B
SANDISK CORPORATION	7.17x	3.97x	4.94x	-.--%	229B
WESTERN DIGITAL CORPORATION	23.13x	8.25x	15.94x	0.13%	162B
NETAPP, INC.	25.85x	4.61x	14.13x	1.14%	36.36B
EVERPURE, INC.	95.88x	5.81x	25.6x	-.--%	30.9B
SHANNON SEMICONDUCTOR TECHNOLOGY CO.,LTD.	10.72x	-	-	-	12.43B
INNODISK CORPORATION	4.11x	1.46x	2.87x	13.79%	4.49B
ARGOSY RESEARCH INC.	12.34x	-	-	-	388M
Average	25.60x	4.82x	12.69x	3.01%	59.85B
Weighted average by Cap.	19.86x	5.62x	10.87x	0.27%