Valuation Vertiv Holdings Co Thailand S.E.
Stocks
VRT80
TH0150128906
Electrical Components & Equipment
|
End-of-day quote
Thailand S.E.
2026-10-05
|
5-day change | 1st Jan Change | ||
| 8.600 THB | +2.38% |
|
+1.78% | - |
| 09-25 | Wells Fargo Initiates Vertiv Holdings at Overweight With $340 Price Target | MT |
| 09-24 | Vertiv Holdings Co agreed to acquire King Environmental Services Limited. | CI |
Company Valuation: Vertiv Holdings Co
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 9,381 | 5,154 | 18,321 | 42,642 | 61,943 | 97,086 | - | - |
| Change | - | -45.06% | 255.47% | 132.75% | 45.26% | 56.74% | - | - |
| Enterprise Value (EV) 1 | 11,914 | 8,084 | 20,481 | 44,343 | 63,127 | 96,193 | 93,377 | 89,645 |
| Change | - | -32.14% | 153.35% | 116.5% | 42.36% | 52.38% | -2.93% | -4% |
| P/E | 75.7x | 68.3x | 40.4x | 88.8x | 47.5x | 41.8x | 29.7x | 22.7x |
| PBR | 6.62x | 3.58x | 9.1x | 17.8x | 16.1x | 15.9x | 10.7x | 7.48x |
| PEG | - | -1.7x | 0x | 11.74x | 0x | 0.5x | 0.7x | 0.7x |
| Capitalization / Revenue | 1.88x | 0.91x | 2.67x | 5.32x | 6.06x | 6.93x | 5.32x | 4.37x |
| EV / Revenue | 2.38x | 1.42x | 2.98x | 5.53x | 6.17x | 6.87x | 5.12x | 4.04x |
| EV / EBITDA | 17.1x | 15.8x | 18.2x | 27x | 28.7x | 27.6x | 19.3x | 14.7x |
| EV / EBIT | 25.3x | 18.4x | 19.4x | 28.6x | 30.2x | 28.9x | 20.1x | 15.1x |
| EV / FCF | 86.6x | -32x | 26.5x | 38.5x | 33.3x | 37.2x | 27.9x | 22.3x |
| FCF Yield | 1.15% | -3.13% | 3.77% | 2.6% | 3% | 2.69% | 3.59% | 4.48% |
| Dividend per Share 2 | 0.01 | 0.01 | 0.025 | 0.1125 | 0.175 | 0.2441 | 0.312 | 0.3356 |
| Rate of return | 0.04% | 0.07% | 0.05% | 0.1% | 0.11% | 0.1% | 0.12% | 0.13% |
| EPS 2 | 0.33 | 0.2 | 1.19 | 1.28 | 3.41 | 6.036 | 8.484 | 11.09 |
| Distribution rate | 3.03% | 5% | 2.1% | 8.79% | 5.13% | 4.04% | 3.68% | 3.03% |
| Net sales 1 | 4,998 | 5,692 | 6,863 | 8,012 | 10,230 | 14,007 | 18,249 | 22,195 |
| EBITDA 1 | 698 | 511.2 | 1,128 | 1,644 | 2,198 | 3,489 | 4,835 | 6,089 |
| EBIT 1 | 471 | 439.2 | 1,054 | 1,552 | 2,090 | 3,334 | 4,656 | 5,919 |
| Net income 1 | 119.6 | 76.6 | 460.2 | 495.8 | 1,333 | 2,319 | 3,286 | 4,272 |
| Net Debt 1 | 2,533 | 2,930 | 2,160 | 1,701 | 1,185 | -893.5 | -3,709 | -7,441 |
| Reference price 2 | 24.97 | 13.66 | 48.03 | 113.61 | 162.01 | 252.18 | 252.18 | 252.18 |
| Nbr of stocks (in thousands) | 375,674 | 377,296 | 381,442 | 375,336 | 382,338 | 384,988 | - | - |
| Announcement Date | 2/23/22 | 2/22/23 | 2/21/24 | 2/12/25 | 2/11/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 25.5x | 3.02x | 16.49x | 2.03% | 239B | |
| 14.05x | 1.73x | 7.84x | 3.64% | 203B | |
| 31.75x | 4.07x | 18.74x | 1.54% | 192B | |
| 38.88x | 5.73x | 24.04x | 1.01% | 169B | |
| 46x | 6.17x | 27.61x | 1.08% | 154B | |
| 30.69x | 4.41x | 21.61x | 0.88% | 102B | |
| 41.78x | 6.87x | 27.57x | 0.1% | 97.09B | |
| 93.76x | 11.62x | 66.36x | 0.33% | 96.97B | |
| 32.65x | 4.05x | 21.73x | 1.03% | 94.64B | |
| Average | 39.45x | 5.30x | 25.78x | 1.29% | 149.75B | |
| Weighted average by Cap. | 35.66x | 4.75x | 22.86x | 1.55% |
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
- Stock Market
- Stocks
- VRT Stock
- VRT80 Stock
- Valuation Vertiv Holdings Co
Select your edition
All financial news and data tailored to specific country editions
