Company Valuation: Silicom Ltd.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Market Cap 1 355.1 280.3 122.3 99.47 83.41 240.8 -
Change - -21.05% -56.38% -18.66% -16.15% 188.7% -
Enterprise Value (EV) 355.1 280.3 122.3 99.47 83.41 240.8 240.8
Change - -21.05% -56.38% -18.66% -16.15% 188.7% 0%
P/E - - - - - - -
PBR - - - - - - -
PEG - - - - - - -
Capitalization / Revenue 2.76x 1.86x 0.99x 1.71x 1.35x 2.56x 2.13x
EV / Revenue 0x 0x 0x 0x 0x 2.56x 2.13x
EV / EBITDA - - - - - - -
EV / EBIT 0x 0x 0x -0x -0x -67.3x 370x
EV / FCF - - - - - - -
FCF Yield - - - - - - -
Dividend per Share 2 - - - - - - -
Rate of return - - - - - - -
EPS 2 - - - - - - -
Distribution rate - - - - - - -
Net sales 1 128.5 150.6 124.1 58.11 61.93 94.22 113.1
EBITDA - - - - - - -
EBIT 1 15.92 23.5 9.887 -10.11 -9.547 -3.58 0.651
Net income - - - - - - -
Net Debt - - - - - - -
Reference price 2 51.60 42.15 18.10 16.31 14.70 42.20 42.20
Nbr of stocks (in thousands) 6,882 6,651 6,756 6,099 5,674 5,706 -
Announcement Date 1/27/22 1/30/23 2/1/24 1/30/25 1/29/26 - -
1USD in Million2
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 241M
24.83x2.59x16.98x1.34% 37.51B
-1306x - - - 6.64B
28.44x - - - 4.13B
44.54x2.04x11.06x-.--% 2.95B
11.78x0.67x8.61x5.72% 1.12B
19.15x7.23x16.56x4.42% 1.04B
12.08x0.31x7.28x4.26% 734M
Average -166.46x 2.57x 12.10x 3.15% 6.79B
Weighted average by Cap. -137.57x 2.57x 16.18x 1.49%

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. SILC Stock
  4. Valuation Silicom Ltd.