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 83.41 192.8 -
Change - -21.05% -56.38% -18.66% -16.15% 131.12% -
Enterprise Value (EV) 355.1 280.3 122.3 99.47 83.41 192.8 192.8
Change - -21.05% -56.38% -18.66% -16.15% 131.12% 0%
P/E - - - - - - -
PBR - - - - - - -
PEG - - - - - - -
Capitalization / Revenue 2.76x 1.86x 0.99x 1.71x 1.35x 1.98x 1.65x
EV / Revenue 0x 0x 0x 0x 0x 1.98x 1.65x
EV / EBITDA - - - - - - -
EV / EBIT 0x 0x 0x -0x -0x -74.6x -129x
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 97.18 116.7
EBITDA - - - - - - -
EBIT 1 15.92 23.5 9.887 -10.11 -9.547 -2.586 -1.499
Net income - - - - - - -
Net Debt - - - - - - -
Reference price 2 51.60 42.15 18.10 16.31 14.70 33.54 33.54
Nbr of stocks (in thousands) 6,882 6,651 6,756 6,099 5,674 5,748 -
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.($)
- - - - 193M
25.46x5.7x14.76x1.63% 411B
44.26x15.58x31.23x-.--% 213B
15.43x0.59x10.48x3.03% 134B
18.73x5.96x14.32x0.72% 98.06B
35.57x6.88x19.95x0.98% 81.35B
39.35x11.65x25.98x-.--% 76.15B
26.33x6.23x19.69x1.51% 52.54B
42.62x1.97x12.41x1.95% 48.94B
17.04x2.71x11.33x4.17% 47.57B
Average 29.42x 6.36x 17.79x 1.56% 116.34B
Weighted average by Cap. 29.21x 7.16x 18.33x 1.38%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Silicom Ltd.

Historical PBR trend

Valuation ratios - PBR - Silicom Ltd.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Silicom Ltd.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Silicom Ltd.

  1. Stock Market
  2. Stocks
  3. SILC Stock
  4. Valuation Silicom Ltd.