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 83.41 240.2 -
Change - -21.05% -56.38% -18.66% -16.15% 187.94% -
Enterprise Value (EV) 355.1 280.3 122.3 99.47 83.41 240.2 240.2
Change - -21.05% -56.38% -18.66% -16.15% 187.94% 0%
P/E - - - - - - -
PBR - - - - - - -
PEG - - - - - - -
Capitalization / Revenue 2.76x 1.86x 0.99x 1.71x 1.35x 2.55x 2.12x
EV / Revenue 0x 0x 0x 0x 0x 2.55x 2.12x
EV / EBITDA - - - - - - -
EV / EBIT 0x 0x 0x -0x -0x -67.1x 369x
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 42.09 42.09
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 (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 240M
26.37x2.9x18.61x1.29% 38.33B
-1473x - - - 7.46B
23.2x - - - 3.32B
96.86x2.41x14.71x-.--% 3.15B
13.06x0.62x6.79x5.32% 1.22B
20.94x7.88x18.03x4.04% 1.14B
13.32x0.32x8.15x2.74% 848M
Average -182.75x 2.83x 13.26x 2.68% 6.96B
Weighted average by Cap. -172.13x 2.88x 17.80x 1.41%

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.