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 7,382 - -
Change - -45.71% -13.46% 7.29% 4.63% 70.33% - -
Enterprise Value (EV) 1 6,630 3,799 3,467 3,760 3,891 6,994 6,705 6,555
Change - -42.7% -8.75% 8.47% 3.47% 79.77% -4.13% -2.25%
P/E 4.28x 52.8x -111x -21.5x -66.6x -184x 613x -
PBR 3.56x 3.05x 3.21x 3.81x 3.94x 6.59x 5.35x 4.88x
PEG - -0.6x 1x -0x 1x 4.7x -5x -
Capitalization / Revenue 11.4x 4.36x 4.94x 7.09x 5.52x 7.96x 6.84x 6.06x
EV / Revenue 9.2x 3.71x 4.43x 6.43x 4.96x 7.54x 6.21x 5.38x
EV / EBITDA 51.9x 16x 38.2x -69.9x 77.8x 48.2x 36.2x 33.8x
EV / EBIT 60.5x 17.7x 53.2x -47.4x 154x 62.2x 37.6x 39.4x
EV / FCF 106x 33.1x -65.9x -147x 59.1x -1,166x 24.7x -
FCF Yield 0.94% 3.02% -1.52% -0.68% 1.69% -0.09% 4.04% -
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 47.78 2.54 -1.09 -5.93 -1.98 -1.205 0.3608 -
Distribution rate - - - - - - - -
Net sales 1 720.9 1,024 782.3 584.4 784.8 927.2 1,080 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 25.3 112.4 178.5 166.4
Net income 1 2,117 91.4 -34.52 -191 -64.91 -40.3 12.34 -
Net Debt 1 -1,589 -662.4 -394.2 -382.2 -443.6 -388.1 -677 -827.8
Reference price 2 204.51 134.05 121.49 127.66 131.93 221.25 221.25 221.25
Nbr of stocks (in thousands) 40,187 33,283 31,779 32,448 32,853 33,367 - -
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 (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-183.67x7.54x48.22x-.--% 7.38B
23.24x11.42x15.48x1.08% 2,040B
5.27x3.41x4.12x0.19% 994B
5.23x2.7x3.26x1.39% 189B
124.41x38.28x114.78x0.21% 103B
45.6x4.93x17.8x0.68% 86.52B
23.07x6.85x15.11x2.29% 63.31B
7.62x4.17x5.14x3.36% 55.9B
45.46x3.11x13.55x0.68% 46.87B
Average 10.69x 9.16x 26.39x 1.1% 398.39B
Weighted average by Cap. 20.38x 9.05x 14.48x 0.87%

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. SLAB Stock
  4. Valuation Silicon Laboratories Inc.