Company Valuation: TE Connectivity plc

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 58,540 - -
Change - -23.24% 4.33% 20.15% 41.07% -8.72% - -
Enterprise Value (EV) 1 50,137 39,385 40,386 48,344 68,570 62,281 61,928 61,352
Change - -21.45% 2.54% 19.71% 41.84% -9.17% -0.57% -0.93%
P/E 21.3x 15.2x 20.1x 14.5x 35.2x 18.4x 16x 14.2x
PBR 4.67x 3.34x 3.26x 3.63x 5.08x 4.34x 3.8x 3.3x
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 2.95x 2.7x 2.53x
EV / Revenue 3.36x 2.42x 2.52x 3.05x 3.97x 3.14x 2.86x 2.65x
EV / EBITDA 14.4x 10.5x 11.6x 12.7x 16.2x 11.9x 10.5x 9.42x
EV / EBIT 18.6x 13.3x 15.1x 16.2x 20.2x 14.3x 12.7x 11.6x
EV / FCF 25.2x 23.2x 16.8x 17.3x 21.4x 18.8x 16.4x 14.8x
FCF Yield 3.96% 4.32% 5.94% 5.79% 4.67% 5.33% 6.11% 6.75%
Dividend per Share 2 1.96 2.12 2.3 2.48 2.72 2.914 3.093 3.361
Rate of return 1.36% 1.87% 1.91% 1.66% 1.25% 1.44% 1.53% 1.66%
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% 26.5% 24.5% 23.6%
Net sales 1 14,923 16,281 16,034 15,845 17,262 19,850 21,658 23,113
EBITDA 1 3,470 3,751 3,471 3,813 4,232 5,234 5,914 6,513
EBIT 1 2,701 2,966 2,677 2,987 3,394 4,360 4,893 5,297
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 2 144.05 113.39 120.52 149.58 217.04 202.20 202.20 202.20
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.($)
30.36x5.67x17.34x0.74% 191B
13.31x0.3x6.7x3.77% 109B
37.97x6.19x20.17x0.92% 89.59B
27.58x9.92x20.15x0.46% 88.07B
67.08x7.09x33.12x0.21% 74.4B
18.87x1.12x12.57x0.68% 63.83B
18.42x3.14x11.9x1.44% 58.54B
39.16x5.5x20.73x0.01% 56.78B
64.03x29.36x66.59x0.4% 43.75B
Average 35.20x 7.59x 23.25x 0.96% 86.11B
Weighted average by Cap. 32.74x 6.35x 20.22x 1.08%

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. TEL Stock
  4. T1EL34 Stock
  5. Valuation TE Connectivity plc
LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!