Company Valuation: TE Connectivity

Data adjusted to current consolidation scope
Fiscal Period: September 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 47,248 36,267 37,836 45,460 64,131 59,550 - -
Change - -23.24% 4.33% 20.15% 41.07% -7.14% - -
Enterprise Value (EV) 1 50,137 39,385 40,386 48,344 68,570 63,291 62,939 62,363
Change - -21.45% 2.54% 19.71% 41.84% -7.7% -0.56% -0.92%
P/E 21.3x 15.2x 20.1x 14.5x 35.2x 18.7x 16.3x 14.4x
PBR 4.67x 3.34x 3.26x 3.63x 5.08x 4.41x 3.87x 3.36x
PEG - 1.5x -1x 0.2x -0.9x 0.2x 1.1x 1.1x
Capitalization / Revenue 3.17x 2.23x 2.36x 2.87x 3.72x 3x 2.75x 2.57x
EV / Revenue 3.36x 2.42x 2.52x 3.05x 3.97x 3.19x 2.91x 2.7x
EV / EBITDA 14.4x 10.5x 11.6x 12.7x 16.2x 12.1x 10.6x 9.57x
EV / EBIT 18.6x 13.3x 15.1x 16.2x 20.2x 14.5x 12.9x 11.7x
EV / FCF 25.2x 23.2x 16.8x 17.3x 21.4x 19.1x 16.7x 14.9x
FCF Yield 3.96% 4.32% 5.94% 5.79% 4.67% 5.23% 5.98% 6.7%
Dividend per Share 2 1.96 2.12 2.3 2.48 2.72 2.921 3.1 3.336
Rate of return 1.36% 1.87% 1.91% 1.66% 1.25% 1.42% 1.51% 1.62%
EPS 2 6.77 7.47 6.01 10.34 6.16 10.97 12.63 14.24
Distribution rate 29% 28.4% 38.3% 24% 44.2% 26.6% 24.5% 23.4%
Net sales 1 14,923 16,281 16,034 15,845 17,262 19,852 21,658 23,136
EBITDA 1 3,470 3,751 3,471 3,813 4,232 5,228 5,926 6,518
EBIT 1 2,701 2,966 2,677 2,987 3,394 4,360 4,897 5,323
Net income 1 2,255 2,427 1,910 3,193 1,842 3,230 3,646 4,017
Net Debt 1 2,889 3,118 2,550 2,884 4,439 3,741 3,389 2,813
Reference price 2 144.05 113.39 120.52 149.58 217.04 205.69 205.69 205.69
Nbr of stocks (in thousands) 327,997 319,839 313,939 303,919 295,481 289,513 - -
Announcement Date 10/27/21 11/2/22 11/1/23 10/30/24 10/29/25 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
31.82x5.89x17.67x0.66% 198B
14.34x0.31x7.06x3.55% 109B
25.03x9.82x20.9x0.49% 81.74B
38.91x6.29x20.22x0.93% 84.71B
20.17x1.16x13x0.56% 65.2B
64.78x7.75x32.88x0.01% 51.43B
56.17x5.83x28.03x0.23% 58.58B
28.28x1.85x20x-.--% 38.02B
33.6x0.99x12.25x0.1% 33.01B
Average 34.79x 4.43x 19.11x 0.73% 79.91B
Weighted average by Cap. 32.42x 4.80x 18.11x 0.96%

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