Company Valuation: Trimble, Inc.

Data adjusted to current consolidation scope
Fiscal Period: January 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 21,885 12,469 13,048 17,024 18,636 13,431 - -
Change - -43.02% 4.64% 30.47% 9.47% -27.93% - -
Enterprise Value (EV) 1 22,853 13,718 15,885 17,676 19,775 14,463 13,755 12,401
Change - -39.97% 15.79% 11.27% 11.88% -26.86% -4.9% -9.85%
P/E 44.9x 28.1x 42x 11.4x 44.5x -620x 19x 14.9x
PBR 5.62x 3.12x 2.89x 2.98x 3.24x 1.28x 2.3x -
PEG - -3.89x -1.4x 0x -0.6x 6x -0x 0.5x
Capitalization / Revenue 5.98x 3.39x 3.43x 4.62x 5.2x 3.42x 3.17x 2.92x
EV / Revenue 6.25x 3.73x 4.18x 4.8x 5.51x 3.68x 3.25x 2.7x
EV / EBITDA 24.4x 15x 15.7x 17.7x 18.9x 12.3x 10.7x 9.02x
EV / EBIT 26.7x 16.3x 17x 18.9x 20x 13x 11.2x 9.15x
EV / FCF 32.4x 39.4x 28.6x 35.5x 54.8x 17.8x 14.4x 10.8x
FCF Yield 3.08% 2.54% 3.49% 2.82% 1.83% 5.61% 6.94% 9.26%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 1.94 1.8 1.25 6.09 1.76 -0.0929 3.025 3.87
Distribution rate - - - - - - - -
Net sales 1 3,659 3,676 3,799 3,683 3,587 3,930 4,236 4,599
EBITDA 1 936.9 917.3 1,010 1,000 1,046 1,174 1,281 1,376
EBIT 1 857 841.5 934.7 937.2 988.1 1,115 1,226 1,355
Net income 1 492.7 449.7 311.3 1,504 424 -27.47 679.2 842.5
Net Debt 1 967.5 1,249 2,837 651.8 1,139 1,032 323.8 -1,030
Reference price 2 87.19 50.56 52.45 69.71 78.33 57.60 57.60 57.60
Nbr of stocks (in thousands) 251,008 246,625 248,768 244,208 237,921 233,180 - -
Announcement Date 2/9/22 2/8/23 2/12/24 2/19/25 2/10/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
-619.89x3.68x12.32x - 13.43B
23.53x6.33x11.31x1.36% 434B
25.57x5.11x16.1x1.49% 241B
80.27x7.8x20.88x-.--% 128B
38.15x3.57x13.13x0.18% 47.18B
-23.84x77.57x669.69x-.--% 35.75B
28.76x11.3x18.45x-.--% 23.45B
36.7x2.42x22.03x-.--% 20.09B
100.79x9.63x39.18x-.--% 14.62B
23.92x3.95x14.58x2.22% 12.9B
Average -28.60x 13.14x 83.77x 0.58% 96.99B
Weighted average by Cap. 23.16x 8.74x 38.99x 1.03%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. TRMB Stock
  4. Valuation Trimble, Inc.