Sensata Technologies Holding plc (ST) Valuation

Valuation

Model-based estimates, not advice. The DCF is the discounted-cash-flow value per share; compare it with the price, not as a target.

DCF fair value

-61.8%

$16.06

vs $42.06 price

Levered DCF

$28.34

After debt service

Piotroski score

8 / 9

Strong

Altman Z-score

2.63

Grey zone

Rating

B+

Overall 3 / 5

Ratios by fiscal year

Margins and yields are shares of revenue, equity or price; multiples are ×.

Metric	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019	FY2018
P/E	158.52×	32.24×	-1,461.87×	20.19×	26.82×	50.71×	30.61×	12.63×
P/B	1.75×	1.43×	1.91×	2.02×	3.15×	3.07×	3.37×	2.9×
P/S	1.32×	1.05×	1.4×	1.54×	2.56×	2.73×	2.53×	2.16×
EV / EBITDA	13.67×	14.85×	17.05×	10.89×	14.48×	17.7×	13.88×	10.91×
Gross margin	27.1%	25.1%	26.6%	29.5%	29.2%	26.4%	29.7%	31.5%
Operating margin	13.9%	10.9%	13.6%	15.8%	16.2%	12.4%	17.1%	18.6%
Net margin	0.8%	3.3%	-0.1%	7.6%	9.5%	5.4%	8.3%	17.1%
Current ratio	2.57×	2.85×	2.55×	2.35×	3.68×	1.99×	3.1×	3×
Debt / equity	1.05×	1.13×	1.15×	1.38×	1.39×	1.5×	1.29×	1.25×
Interest coverage	3.45×	2.74×	3.04×	3.6×	3.44×	2.18×	3.7×	4.23×
Dividend yield	1.4%	1.8%	1.3%	0.8%	0.0%	0.0%	0.0%	0.0%
Payout ratio	224.9%	56.2%	-1830.2%	16.4%	0.0%	0.0%	0.0%	0.0%

Key metrics by fiscal year

Metric	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019	FY2018
Return on equity	1.1%	4.4%	-0.1%	10.0%	11.7%	6.1%	11.0%	23.0%
Return on invested capital	2.2%	-72.0%	-1.8%	6.4%	7.0%	5.2%	6.8%	10.5%
Return on assets	0.5%	1.8%	-0.1%	3.5%	4.2%	2.1%	4.1%	8.8%
Free cash flow yield	10.1%	9.5%	4.8%	5.0%	4.2%	5.5%	5.3%	6.1%
Earnings yield	0.6%	3.1%	-0.1%	5.0%	3.7%	2.0%	3.3%	7.9%
Enterprise value	$7.2B	$6.8B	$8.6B	$9.3B	$12.3B	$10.5B	$11.2B	$10.1B
Net debt / EBITDA	4.44×	5.83×	5.78×	3.57×	3.03×	3.7×	3.14×	2.74×
Cash conversion cycle (days)	92	92	95	81	80	79	79	78