Company Valuation: Sanmina Corporation

Data adjusted to current consolidation scope
Fiscal Period: September 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 2,584 2,636 3,031 3,764 6,080 10,544 - -
Change - 2% 15% 24.15% 61.56% 73.41% - -
Enterprise Value (EV) 1 2,584 2,453 2,702 3,455 5,454 10,787 10,985 10,858
Change - -5.09% 10.16% 27.87% 57.87% 97.76% 1.84% -1.15%
P/E 9.9x 11.2x 10.2x 17.6x 25.6x 27.9x 20.9x 16.9x
PBR - - - - - 3.72x 3.15x 2.55x
PEG - 8.98x 0.4x -0.7x 1.8x 0.5x 0.6x 0.7x
Capitalization / Revenue 0.38x 0.33x 0.34x 0.5x 0.75x 0.75x 0.64x 0.58x
EV / Revenue 0.38x 0.31x 0.3x 0.46x 0.67x 0.76x 0.67x 0.59x
EV / EBITDA 5.83x 4.66x 4.24x 6.54x 9.33x 9.16x 8.49x 7.69x
EV / EBIT 7.75x 5.88x 5.2x 8.51x 11.7x 10.9x 10.2x 8.72x
EV / FCF - 12.8x 59.8x 15x 11.4x 19x -523x 33.3x
FCF Yield - 7.84% 1.67% 6.69% 8.77% 5.27% -0.19% 3.01%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 4.01 4.06 5.18 3.91 4.46 7.043 9.42 11.62
Distribution rate - - - - - - - -
Net sales 1 6,757 7,890 8,935 7,568 8,128 14,150 16,411 18,312
EBITDA 1 443.2 526 638 528.5 584.9 1,177 1,294 1,412
EBIT 1 333.5 417.3 519.8 406.1 465.5 992.9 1,082 1,245
Net income 1 269 256.1 310 222.5 245.9 402.5 532.3 637.6
Net Debt 1 - -183.1 -329.3 -308.5 -625.8 243 441.6 314.8
Reference price 2 39.70 45.60 52.97 68.87 114.11 196.72 196.72 196.72
Nbr of stocks (in thousands) 65,095 57,804 57,227 54,647 53,284 53,597 - -
Announcement Date 11/8/21 11/7/22 11/6/23 11/4/24 11/3/25 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
27.93x0.76x9.16x-.--% 10.54B
31.42x5.83x17.84x0.64% 195B
13.42x0.3x6.77x3.75% 111B
37.14x5.98x19.42x0.97% 81.94B
25.61x8.99x19.08x0.48% 83.33B
70.76x7.48x34.9x0.2% 78.49B
20.98x1.22x13.97x0.63% 69.34B
18.7x3.18x12.08x1.42% 59.42B
37.38x5.27x19.86x0.02% 54.41B
64.91x29.17x64.85x0.4% 42.67B
Average 34.83x 6.82x 21.80x 0.85% 78.62B
Weighted average by Cap. 33.10x 6.12x 20.08x 1.04%

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. SANM Stock
  4. Valuation Sanmina Corporation