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 60,233 - -
Change - -23.24% 4.33% 20.15% 41.07% -6.08% - -
Enterprise Value (EV) 1 50,137 39,385 40,386 48,344 68,570 64,059 63,638 62,918
Change - -21.45% 2.54% 19.71% 41.84% -6.58% -0.66% -1.13%
P/E 21.3x 15.2x 20.1x 14.5x 35.2x 19.1x 16.7x 14.8x
PBR 4.67x 3.34x 3.26x 3.63x 5.08x 4.47x 3.91x 3.39x
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 3.03x 2.77x 2.59x
EV / Revenue 3.36x 2.42x 2.52x 3.05x 3.97x 3.23x 2.93x 2.7x
EV / EBITDA 14.4x 10.5x 11.6x 12.7x 16.2x 12.4x 10.9x 9.83x
EV / EBIT 18.6x 13.3x 15.1x 16.2x 20.2x 14.7x 12.9x 11.7x
EV / FCF 25.2x 23.2x 16.8x 17.3x 21.4x 19.3x 16.8x 15.2x
FCF Yield 3.96% 4.32% 5.94% 5.79% 4.67% 5.18% 5.95% 6.58%
Dividend per Share 2 1.96 2.12 2.3 2.48 2.72 2.914 3.122 3.361
Rate of return 1.36% 1.87% 1.91% 1.66% 1.25% 1.4% 1.5% 1.62%
EPS 2 6.77 7.47 6.01 10.34 6.16 10.88 12.48 14.08
Distribution rate 29% 28.4% 38.3% 24% 44.2% 26.8% 25% 23.9%
Net sales 1 14,923 16,281 16,034 15,845 17,262 19,855 21,749 23,269
EBITDA 1 3,470 3,751 3,471 3,813 4,232 5,185 5,813 6,399
EBIT 1 2,701 2,966 2,677 2,987 3,394 4,361 4,924 5,371
Net income 1 2,255 2,427 1,910 3,193 1,842 3,192 3,575 3,969
Net Debt 1 2,889 3,118 2,550 2,884 4,439 3,826 3,405 2,685
Reference price 2 144.05 113.39 120.52 149.58 217.04 208.05 208.05 208.05
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.($)
28.93x5.44x16.52x0.68% 183B
33.54x11.92x21.73x0.82% 121B
45.97x5.8x19.85x0.91% 107B
13.15x0.3x6.61x3.83% 105B
30.69x5x16.44x1.12% 72.84B
52.91x5.74x26.24x0.26% 62.41B
19.13x3.23x12.35x1.4% 60.23B
18.16x1.07x12.01x0.7% 60.88B
16.99x6.01x12.21x0.75% 54.56B
Average 28.83x 4.94x 16.00x 1.16% 91.87B
Weighted average by Cap. 29.46x 5.32x 16.26x 1.2%

Y-o-Y evolution of P/E

Valuation ratios - P/E - TE Connectivity

Historical PBR trend

Valuation ratios - PBR - TE Connectivity

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - TE Connectivity

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - TE Connectivity


Year-on-year evolution of the Yield

Valuation ratios - Yield - TE Connectivity