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 7,288 - -
Change - -45.71% -13.46% 7.29% 4.63% 68.14% - -
Enterprise Value (EV) 1 6,630 3,799 3,467 3,760 3,891 6,900 6,611 6,460
Change - -42.7% -8.75% 8.47% 3.47% 77.34% -4.19% -2.28%
P/E 4.28x 52.8x -111x -21.5x -66.6x -181x 605x -
PBR 3.56x 3.05x 3.21x 3.81x 3.94x 6.51x 5.28x 4.82x
PEG - -0.6x 1x -0x 1x 4.6x -5x -
Capitalization / Revenue 11.4x 4.36x 4.94x 7.09x 5.52x 7.85x 6.75x 5.98x
EV / Revenue 9.2x 3.71x 4.43x 6.43x 4.96x 7.43x 6.12x 5.3x
EV / EBITDA 51.9x 16x 38.2x -69.9x 77.8x 47.6x 35.7x 33.3x
EV / EBIT 60.5x 17.7x 53.2x -47.4x 154x 61.4x 37x 38.8x
EV / FCF 106x 33.1x -65.9x -147x 59.1x -1,150x 24.4x -
FCF Yield 0.94% 3.02% -1.52% -0.68% 1.69% -0.09% 4.1% -
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 1,024 782.3 584.4 784.8 928.9 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 2 204.51 134.05 121.49 127.66 131.93 218.41 218.41 218.41
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.($)
23.84x13.44x19.89x0.34% 5,453B
22.36x10.95x14.83x1.13% 1,941B
43.64x17.87x26.3x0.67% 1,870B
13.38x8.13x9.83x0.05% 1,097B
4.68x2.91x3.5x0.23% 848B
89.95x16.29x61.2x-.--% 840B
-44.43x8.91x24.78x-.--% 539B
221.45x48.64x99.1x-.--% 298B
32.89x11.92x22.11x2.05% 255B
Average 45.31x 15.45x 31.28x 0.5% 1,460B
Weighted average by Cap. 30.42x 13.34x 22.84x 0.46%

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. S2LA34 Stock
  5. Valuation Silicon Laboratories Inc.