|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 218.49 USD | +0.03% |
|
+0.11% | +67.28% |
| 08-07 | Texas Instruments' Acquisition of Silicon Laboratories Cleared by Singapore Regulator | MT |
| 08-07 | Singapore Regulator Greenlights Texas Instruments Acquisition of Silicon Laboratories | MT |
Company Valuation: Silicon Laboratories Inc.
Data adjusted to current consolidation scope
| Fiscal Period: January | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 8,219 | 4,462 | 3,861 | 4,142 | 4,334 | 7,204 | - | - |
| Change | - | -45.71% | -13.46% | 7.29% | 4.63% | 66.21% | - | - |
| Enterprise Value (EV) 1 | 6,630 | 3,799 | 3,467 | 3,760 | 3,891 | 6,722 | 6,510 | 6,376 |
| Change | - | -42.7% | -8.75% | 8.47% | 3.47% | 72.78% | -3.16% | -2.05% |
| P/E | 4.28x | 52.8x | -111x | -21.5x | -66.6x | -197x | -21,843x | - |
| PBR | 3.56x | 3.05x | 3.21x | 3.81x | 3.94x | 6.13x | 5.36x | 4.82x |
| PEG | - | -0.6x | 1x | -0x | 1x | 4.5x | 220.4x | - |
| Capitalization / Revenue | 11.4x | 4.36x | 4.94x | 7.09x | 5.52x | 7.79x | 6.7x | 5.91x |
| EV / Revenue | 9.2x | 3.71x | 4.43x | 6.43x | 4.96x | 7.27x | 6.05x | 5.24x |
| EV / EBITDA | 51.9x | 16x | 38.2x | -69.9x | 77.8x | 46.3x | 35.1x | 32.8x |
| EV / EBIT | 60.5x | 17.7x | 53.2x | -47.4x | 154x | 62.8x | 38.5x | 38.3x |
| EV / FCF | 106x | 33.1x | -65.9x | -147x | 59.1x | 611x | 54.1x | - |
| FCF Yield | 0.94% | 3.02% | -1.52% | -0.68% | 1.69% | 0.16% | 1.85% | - |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | 47.78 | 2.54 | -1.09 | -5.93 | -1.98 | -1.11 | -0.01 | - |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 720.9 | 1,024 | 782.3 | 584.4 | 784.8 | 925.2 | 1,075 | 1,218 |
| EBITDA 1 | 127.7 | 237 | 90.84 | -53.83 | 50.02 | 145 | 185.4 | 194.2 |
| EBIT 1 | 109.7 | 214.4 | 65.13 | -79.38 | 25.3 | 107 | 169.3 | 166.4 |
| Net income 1 | 2,117 | 91.4 | -34.52 | -191 | -64.91 | -37.01 | -0.23 | - |
| Net Debt 1 | -1,589 | -662.4 | -394.2 | -382.2 | -443.6 | -481.8 | -694.5 | -827.8 |
| Reference price 2 | 204.51 | 134.05 | 121.49 | 127.66 | 131.93 | 218.43 | 218.43 | 218.43 |
| Nbr of stocks (in thousands) | 40,187 | 33,283 | 31,779 | 32,448 | 32,853 | 32,982 | - | - |
| Announcement Date | 2/2/22 | 2/1/23 | 2/7/24 | 2/4/25 | 2/4/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | -196.75x | 7.27x | 46.35x | -.--% | 7.2B | |
| 23.01x | 12.97x | 19.21x | 0.35% | 5,269B | |
| 46.91x | 19.19x | 28.24x | 0.62% | 2,010B | |
| 22.23x | 10.88x | 14.73x | 1.13% | 1,913B | |
| 11.86x | 7.16x | 8.66x | 0.06% | 972B | |
| 82.11x | 14.84x | 55.78x | -.--% | 767B | |
| 4.06x | 2.44x | 2.94x | 0.27% | 730B | |
| -42.29x | 8.15x | 22.71x | -.--% | 492B | |
| 211.6x | 46.53x | 94.62x | -.--% | 286B | |
| 32.99x | 11.96x | 22.18x | 2.05% | 256B | |
| Average | 19.57x | 14.14x | 31.54x | 0.45% | 1,270B | |
| Weighted average by Cap. | 30.09x | 13.25x | 22.34x | 0.47% |
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
- Stock Market
- Stocks
- SLAB Stock
- Valuation Silicon Laboratories Inc.
Select your edition
All financial news and data tailored to specific country editions
