Valuation TD SYNNEX Corporation

Stocks

Market Closed - NYSE 16:00:02 2026-10-21 EDT			5-day change	1st Jan Change
251.14 ^USD	+1.18%		-4.78%	+67.17%

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	20,035	-	-
Change	-	-1.59%	-9.58%	14.55%	22.65%	61.35%	-	-
Enterprise Value (EV) ¹	9,933	13,356	11,887	12,973	14,593	24,074	23,507	23,291
Change	-	34.46%	-11%	9.13%	12.49%	64.97%	-2.35%	-0.92%
P/E	16.6x	15.1x	14.7x	15x	15.3x	13.6x	11.7x	10.2x
PBR	-	1.21x	1.07x	1.24x	1.49x	2.07x	1.81x	1.57x
PEG	-	1.78x	-14.22x	0.8x	0.6x	0.2x	0.7x	0.7x
Capitalization / Revenue	0.31x	0.16x	0.15x	0.17x	0.2x	0.25x	0.22x	0.21x
EV / Revenue	0.31x	0.21x	0.21x	0.22x	0.23x	0.3x	0.26x	0.24x
EV / EBITDA	10.5x	7.32x	6.79x	7.47x	7.67x	8.56x	7.43x	6.61x
EV / EBIT	11x	7.75x	7.24x	7.97x	8.18x	9.01x	7.73x	6.73x
EV / FCF	13.2x	-80.1x	9.45x	12.4x	10.5x	204x	16.9x	12.9x
FCF Yield	7.6%	-1.25%	10.6%	8.04%	9.52%	0.49%	5.9%	7.77%
Dividend per Share ²	0.8	1.2	1.4	1.64	1.76	1.924	2.034	2.233
Rate of return	0.77%	1.17%	1.42%	1.38%	1.15%	0.77%	0.81%	0.89%
EPS ²	6.24	6.77	6.7	7.95	9.95	18.47	21.5	24.53
Distribution rate	12.8%	17.7%	20.9%	20.6%	17.7%	10.4%	9.46%	9.11%
Net sales ¹	31,614	62,344	57,555	58,452	62,508	80,533	89,156	97,355
EBITDA ¹	946.4	1,824	1,750	1,737	1,903	2,813	3,163	3,524
EBIT ¹	902.1	1,724	1,642	1,627	1,785	2,671	3,042	3,462
Net income ¹	395.1	651.3	626.9	689.1	827.7	1,476	1,729	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	251.14	251.14	251.14
Nbr of stocks (in thousands)	96,008	95,550	89,601	85,088	81,438	79,778	-	-
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	13.6x	0.3x	8.56x	0.77%	20.04B
DELL TECHNOLOGIES INC.	19.86x	1.69x	13.29x	0.52%	309B
SANDISK CORPORATION	6.34x	3.4x	4.22x	-.--%	202B
SEAGATE TECHNOLOGY HOLDINGS PLC	19.94x	8.04x	14.27x	0.43%	158B
WESTERN DIGITAL CORPORATION	18.98x	7.08x	13.36x	0.15%	142B
HEWLETT PACKARD ENTERPRISE COMPANY	20.59x	1.95x	10x	0.98%	77.22B
EVERPURE, INC.	134.3x	8.32x	36.64x	-.--%	43.63B
NETAPP, INC.	27.89x	5.03x	15.22x	0.97%	42.66B
ASIA VITAL COMPONENTS CO., LTD.	31.11x	5.47x	18.59x	1.35%	39.14B
QUANTA COMPUTER INC.	12.25x	0.37x	10.46x	5.79%	39.03B
Average	30.49x	4.16x	14.46x	1.09%	107.26B
Weighted average by Cap.	22.26x	4.15x	12.53x	0.62%