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 18,007 - -
Change - -63.23% 25.83% 82.82% 83.93% 95.33% - -
Enterprise Value (EV) 1 5,925 2,152 2,741 4,593 8,410 18,840 18,367 17,857
Change - -63.68% 27.38% 67.54% 83.11% 124.01% -2.51% -2.78%
P/E 191x 98.7x -33.6x -53x -205x 152x 76x 41.1x
PBR 8.79x 3.25x 3.83x 7.09x 8.03x 7.68x 7.18x 6.02x
PEG - -3x 0x -4.6x 3.6x -0x 1x 0.5x
Capitalization / Revenue 27.1x 7.68x 19x 24.7x 28.2x 20.7x 13.3x 10.4x
EV / Revenue 27.1x 7.59x 19x 22.7x 25.7x 21.7x 13.6x 10.3x
EV / EBITDA 81.1x 24.6x -434x 150x 85.2x 56.7x 35.4x 25.7x
EV / EBIT 90.9x 28.4x -122x 8,216x 144x 59.5x 38x 27.2x
EV / FCF 509x 270x -3,084x -353x 239x 73x 40.6x 35.3x
FCF Yield 0.2% 0.37% -0.03% -0.28% 0.42% 1.37% 2.46% 2.83%
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 2 292.54 101.62 122.08 214.53 353.19 598.81 598.81 598.81
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.($)
156.96x22.39x58.52x-.--% 18.61B
23.17x12.94x19.1x0.35% 5,269B
21.89x10.72x14.53x1.15% 1,911B
40.25x16.5x24.28x0.72% 1,725B
12.91x7.83x9.46x0.06% 1,058B
4.27x2.6x3.13x0.24% 786B
81.56x14.74x55.41x-.--% 761B
-40.23x8.1x22.53x-.--% 488B
198.4x43.3x88.26x-.--% 266B
31.46x11.42x21.18x2.15% 244B
Average 53.06x 15.05x 31.64x 0.47% 1,253B
Weighted average by Cap. 28.44x 12.56x 21.21x 0.48%

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