Valuation TD SYNNEX Corporation

Stocks

Market Closed - NYSE 16:03:50 2026-09-30 EDT			5-day change	1st Jan Change
256.85 ^USD	-0.52%		-10.78%	+70.97%

09-15	Hammerhead Ai and Td Synnex Announce Distribution Partnership to Bring Ai-Ready Power Capacity to Market	CI
09-15	TD Synnex Earnings Seen Reigniting Momentum as Hyve Growth Accelerates, Morgan Stanley Says	MT

Data adjusted to current consolidation scope

Fiscal Period: November	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	9,933	9,775	8,838	10,125	12,418	20,306	-	-
Change	-	-1.59%	-9.58%	14.55%	22.65%	63.53%	-	-
Enterprise Value (EV) ¹	9,933	13,356	11,887	12,973	14,593	24,345	23,778	23,562
Change	-	34.46%	-11%	9.13%	12.49%	66.83%	-2.33%	-0.91%
P/E	16.6x	15.1x	14.7x	15x	15.3x	13.9x	12.4x	10.5x
PBR	-	1.21x	1.07x	1.24x	1.49x	2.11x	1.86x	1.61x
PEG	-	1.78x	-14.22x	0.8x	0.6x	0.2x	1x	0.6x
Capitalization / Revenue	0.31x	0.16x	0.15x	0.17x	0.2x	0.25x	0.23x	0.21x
EV / Revenue	0.31x	0.21x	0.21x	0.22x	0.23x	0.3x	0.27x	0.24x
EV / EBITDA	10.5x	7.32x	6.79x	7.47x	7.67x	8.66x	7.64x	6.69x
EV / EBIT	11x	7.75x	7.24x	7.97x	8.18x	9.12x	7.92x	6.81x
EV / FCF	13.2x	-80.1x	9.45x	12.4x	10.5x	206x	17.1x	13x
FCF Yield	7.6%	-1.25%	10.6%	8.04%	9.52%	0.48%	5.84%	7.68%
Dividend per Share ²	0.8	1.2	1.4	1.64	1.76	1.925	2.034	2.233
Rate of return	0.77%	1.17%	1.42%	1.38%	1.15%	0.75%	0.79%	0.87%
EPS ²	6.24	6.77	6.7	7.95	9.95	18.43	20.77	24.53
Distribution rate	12.8%	17.7%	20.9%	20.6%	17.7%	10.4%	9.79%	9.11%
Net sales ¹	31,614	62,344	57,555	58,452	62,508	80,522	88,430	97,355
EBITDA ¹	946.4	1,824	1,750	1,737	1,903	2,812	3,113	3,524
EBIT ¹	902.1	1,724	1,642	1,627	1,785	2,669	3,002	3,462
Net income ¹	395.1	651.3	626.9	689.1	827.7	1,427	1,658	1,942
Net Debt ¹	-	3,581	3,049	2,848	2,175	4,039	3,472	3,255
Reference price ²	103.46	102.30	98.64	118.99	152.48	256.85	256.85	256.85
Nbr of stocks (in thousands)	96,008	95,550	89,601	85,088	81,438	79,059	-	-
Announcement Date	1/11/22	1/10/23	1/9/24	1/10/25	1/8/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
TD SYNNEX CORPORATION	14.01x	0.3x	8.69x	0.75%	20.41B
DELL TECHNOLOGIES INC.	22.06x	1.86x	14.69x	0.47%	343B
SANDISK CORPORATION	7.96x	4.46x	5.55x	-.--%	253B
SEAGATE TECHNOLOGY HOLDINGS PLC	26.61x	10.79x	19.13x	0.33%	208B
WESTERN DIGITAL CORPORATION	23.28x	8.3x	16.04x	0.13%	163B
HEWLETT PACKARD ENTERPRISE COMPANY	21.77x	2.05x	10.47x	0.92%	81.63B
LENOVO GROUP LIMITED	19.27x	0.5x	8.98x	1.66%	56.09B
EVERPURE, INC.	134.15x	8.26x	36.39x	-.--%	43.34B
ASIA VITAL COMPONENTS CO., LTD.	32.69x	5.76x	19.58x	1.28%	41.88B
NETAPP, INC.	26.86x	4.84x	14.64x	1%	41.09B
Average	32.87x	4.71x	15.42x	0.65%	125.2B
Weighted average by Cap.	24.24x	5.08x	14.04x	0.42%