Company Valuation: SiTime Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 5,925 2,179 2,741 5,012 9,218 18,111 - -
Change - -63.23% 25.83% 82.82% 83.93% 96.46% - -
Enterprise Value (EV) 1 5,925 2,152 2,741 4,593 8,410 18,944 18,471 17,961
Change - -63.68% 27.38% 67.54% 83.11% 125.25% -2.5% -2.76%
P/E 191x 98.7x -33.6x -53x -205x 153x 76.4x 41.4x
PBR 8.79x 3.25x 3.83x 7.09x 8.03x 7.72x 7.23x 6.06x
PEG - -3x 0x -4.6x 3.6x -0x 1x 0.5x
Capitalization / Revenue 27.1x 7.68x 19x 24.7x 28.2x 20.9x 13.4x 10.5x
EV / Revenue 27.1x 7.59x 19x 22.7x 25.7x 21.8x 13.6x 10.4x
EV / EBITDA 81.1x 24.6x -434x 150x 85.2x 57x 35.6x 25.9x
EV / EBIT 90.9x 28.4x -122x 8,216x 144x 59.9x 38.3x 27.3x
EV / FCF 509x 270x -3,084x -353x 239x 73.4x 40.9x 35.5x
FCF Yield 0.2% 0.37% -0.03% -0.28% 0.42% 1.36% 2.45% 2.82%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 1.53 1.03 -3.63 -4.05 -1.72 3.942 7.884 14.56
Distribution rate - - - - - - - -
Net sales 1 218.8 283.6 144 202.7 326.7 868.2 1,355 1,726
EBITDA 1 73.08 87.65 -6.31 30.63 98.75 332.2 519.2 694.5
EBIT 1 65.16 75.81 -22.44 0.559 58.56 316.4 482.8 657.6
Net income 1 32.28 23.25 -80.54 -93.6 -42.9 113.6 243.9 480
Net Debt 1 - -26.45 - -418.8 -808.4 832.8 360 -150.1
Reference price 2 292.54 101.62 122.08 214.53 353.19 602.27 602.27 602.27
Nbr of stocks (in thousands) 20,254 21,439 22,456 23,362 26,101 30,071 - -
Announcement Date 2/2/22 2/1/23 2/13/24 2/5/25 2/4/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
152.79x21.82x57.03x-.--% 18.11B
21.96x12.44x18.83x0.35% 5,273B
22.82x11.2x15.18x1.11% 2,007B
39.14x16.49x24.22x0.72% 1,722B
13.45x8.18x9.88x0.05% 1,104B
5.3x3.38x4.09x0.28% 1,004B
88.1x15.93x60.48x-.--% 822B
-43.46x8.72x24.29x-.--% 527B
203.3x44.07x89.86x-.--% 271B
Average 55.93x 15.80x 33.76x 0.28% 1,417B
Weighted average by Cap. 27.98x 12.47x 21.53x 0.44%

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. SITM Stock
  4. Valuation SiTime Corporation
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!