Valuation Onto Innovation Inc.

Equities

Market Closed - Nyse Other stock markets 16:00:02 2026-01-13 EST			5-day change	1st Jan Change
197.44 ^USD	+3.36%		+5.44%	+25.07%

02:05pm	Onto Innovation Inc. Presents at 28th Annual Needham Growth Conference, Jan-13-2026 11:45 AM
11-18	B. Riley Adjusts Price Target on Onto Innovation to $180 From $173, Maintains Buy Rating	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	2,351	4,904	3,268	7,622	8,429	9,485	9,485	-
Change	-	108.58%	-33.36%	133.22%	10.59%	12.53%	0%	-
Enterprise Value (EV) ¹	2,351	4,904	3,268	6,924	7,577	8,879	8,587	8,197
Change	-	108.58%	-33.36%	111.86%	9.43%	17.19%	-3.3%	-4.53%
P/E ratio	76.4x	34.8x	14.7x	63.1x	42x	52.2x	37.3x	29.6x
PBR	1.61x	3.48x	2.04x	4.39x	4.36x	4.64x	4.12x	-
PEG	-	0x	0.3x	-1.4x	0.6x	-5.32x	0.9x	1.1x
Capitalization / Revenue	4.23x	6.22x	3.25x	9.34x	8.54x	9.45x	8.06x	7.04x
EV / Revenue	4.23x	6.22x	3.25x	8.49x	7.67x	8.84x	7.29x	6.09x
EV / EBITDA	19.2x	21x	10.5x	33.3x	23x	30.6x	22.5x	18.7x
EV / EBIT	21.7x	22.3x	10.8x	35.4x	28.3x	34.8x	25.6x	19.8x
EV / FCF	-	-	-	46.3x	35.4x	39.6x	35.2x	21.1x
FCF Yield	-	-	-	2.16%	2.82%	2.52%	2.84%	4.75%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	0.63	2.86	4.49	2.46	4.06	3.661	5.125	6.455
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	556.5	788.9	1,005	815.9	987.3	1,004	1,178	1,347
EBITDA ¹	122.4	233.9	311.1	207.8	329.6	290.2	381.8	438
EBIT ¹	108.6	219.5	301.7	195.4	267.3	255.5	335.2	414.9
Net income ¹	31.02	142.3	223.3	121.2	201.7	182.6	262	310.6
Net Debt ¹	-	-	-	-697.8	-852.3	-606	-898.6	-1,288
Reference price ²	48.15	99.52	66.00	155.29	170.66	191.03	191.03	191.03
Nbr of stocks (in thousands)	48,831	49,278	49,517	49,081	49,391	49,653	49,653	-
Announcement Date	2/4/21	2/8/22	2/9/23	2/8/24	2/6/25	-	-	-

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.($)
ONTO INNOVATION INC.	52.17x	8.84x	30.6x	-	9.49B
ASML HOLDING N.V.	43.81x	12.75x	33.63x	0.67%	491B
LAM RESEARCH CORPORATION	45.7x	12.84x	36.1x	0.47%	277B
TOKYO ELECTRON LIMITED	35.07x	6.98x	23.88x	1.46%	110B
ASE TECHNOLOGY HOLDING CO., LTD.	32.5x	2.23x	12.28x	1.96%	39.05B
LASERTEC CORPORATION	38.64x	12.04x	24.68x	1.05%	17.22B
ENTEGRIS, INC.	65.58x	5.91x	21.43x	0.39%	15.44B
AMKOR TECHNOLOGY, INC.	40.98x	1.9x	11.69x	0.64%	12.75B
SCREEN HOLDINGS CO., LTD.	17.47x	2.1x	9.8x	1.81%	9.48B
GUANGDONG DTECH TECHNOLOGY CO., LTD.	155.8x	27.53x	103.21x	-	9B
Average	52.77x	9.31x	30.73x	1.06%	99.05B
Weighted average by Cap.	43.98x	11.46x	32.14x	0.77%