Company Valuation: Synaptics Incorporated

Data adjusted to current consolidation scope
Fiscal Period: June 2022 2023 2024 2025 2026 2027 2028 2029
Market Cap 1 5,078 3,382 3,432 2,497 4,727 4,248 - -
Change - -33.41% 1.49% -27.24% 89.29% -10.12% - -
Enterprise Value (EV) 1 5,184 3,425 3,528 2,879 4,727 4,458 4,246 4,248
Change - -33.93% 2.99% -18.39% 64.16% -5.68% -4.77% 0.06%
P/E 20.3x 46.8x 27.5x -53.1x -9.59x -71.9x 92.8x 213x
PBR 4.01x 2.72x 2.32x 1.79x - 3.06x 2.89x 3.27x
PEG - -0.7x 0.4x 0x -0x 0.8x -1x -3.8x
Capitalization / Revenue 2.92x 2.5x 3.58x 2.32x 3.95x 3.3x 2.9x 2.71x
EV / Revenue 2.98x 2.53x 3.68x 2.68x 3.95x 3.47x 2.89x 2.71x
EV / EBITDA 7.67x 7.68x 22.7x 13.9x - 17x 12.1x 11.1x
EV / EBIT 7.95x 8.18x 27.5x 16.2x 21.2x 17.7x 13.2x 12.2x
EV / FCF 12.8x 11.6x 39.8x 24.8x - 21.4x 16.6x 15.3x
FCF Yield 7.82% 8.65% 2.51% 4.04% - 4.67% 6.01% 6.55%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 6.33 1.83 3.16 -1.22 -12.62 -1.51 1.17 0.51
Distribution rate - - - - - - - -
Net sales 1 1,740 1,355 959.4 1,074 1,197 1,286 1,467 1,570
EBITDA 1 675.9 446.3 155.7 206.4 - 263 351.1 384
EBIT 1 651.9 418.9 128.1 177.5 222.8 252 321.3 348.3
Net income 1 257.5 73.6 125.6 -47.8 -490.8 -60.12 50.35 21
Net Debt 1 105.7 43.7 96 382.3 - 210.1 -2.678 -
Reference price 2 128.22 85.56 86.89 64.78 121.00 108.63 108.63 108.63
Nbr of stocks (in thousands) 39,607 39,524 39,498 38,545 39,063 39,107 - -
Announcement Date 8/4/22 8/3/23 8/8/24 8/7/25 8/6/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
-71.94x3.47x16.95x-.--% 4.25B
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 33.58x 14.25x 29.85x 0.45% 1,315B
Weighted average by Cap. 30.39x 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. SYNA Stock
  4. Valuation Synaptics Incorporated