Company Valuation: Power Integrations, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 5,604 4,102 4,712 3,509 1,967 2,877 - -
Change - -26.8% 14.86% -25.54% -43.95% 46.31% - -
Enterprise Value (EV) 5,604 4,102 4,400 3,509 1,967 2,877 2,877 2,877
Change - -26.8% 7.27% -20.27% -43.95% 46.31% 0% 0%
P/E 34.8x 24.5x 84.6x 110x 91.1x 71.3x 40.9x 24x
PBR 6.14x 5.54x 6.29x 4.7x 2.92x 4.1x 3.98x 3.72x
PEG - 2.52x -1.3x -2.6x -3x 0.8x 0.6x 0.3x
Capitalization / Revenue 7.97x 6.3x 10.6x 8.37x 4.43x 6.03x 5.28x 4.37x
EV / Revenue 0x 0x 0x 0x 0x 6.03x 5.28x 4.37x
EV / EBITDA 0x 0x 0x 0x 0x 25.6x 18.9x 14.1x
EV / EBIT 0x 0x 0x 0x 0x 36.8x 27.8x 17.6x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 0.54 0.72 0.77 0.81 0.84 0.86 0.86 0.86
Rate of return 0.58% 1% 0.94% 1.31% 2.36% 1.67% 1.67% 1.67%
EPS 2 2.67 2.93 0.97 0.56 0.39 0.7225 1.259 2.144
Distribution rate 20.2% 24.6% 79.4% 145% 215% 119% 68.3% 40.1%
Net sales 1 703.3 651.1 444.5 419 443.5 477.4 545.4 658.7
EBITDA 1 247.6 241.3 101 87.59 89.16 112.5 152.5 203.5
EBIT 1 215.9 206.1 65.52 54.04 61.72 78.1 103.6 163.8
Net income 1 164.4 170.9 55.74 32.23 22.09 40.52 70.64 121.2
Net Debt - - -311.6 - - - - -
Reference price 2 92.89 71.72 82.11 61.70 35.54 51.50 51.50 51.50
Nbr of stocks (in thousands) 60,332 57,198 57,386 56,865 55,336 55,873 - -
Announcement Date 2/3/22 2/6/23 2/8/24 2/6/25 2/5/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
22.91x13.02x19.72x0.33% 5,515B
23.05x11.33x15.35x1.09% 2,018B
38.06x16.05x23.58x0.74% 1,676B
14.5x8.9x10.7x0.05% 1,203B
107.02x19.38x73.67x-.--% 999B
5.04x3.25x3.93x0.2% 956B
-52.09x10.37x28.88x-.--% 632B
229.76x50.43x102.72x-.--% 309B
Average 48.53x 16.59x 34.82x 0.3% 1,663B
Weighted average by Cap. 30.36x 13.29x 24.01x 0.41%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA



Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. POWI Stock
  4. PWI Stock
  5. Valuation Power Integrations, Inc.