Switch theme
Sign up to access all valuation multiples
Micro-Star International Co Ltd is a manufacturer and distributor of computer hardware products, particularly gaming laptops and hardware. Its other products include laptops, motherboards, graphics cards, all-in-one PCs, mobile workstations, barebone computers, servers, multimedia peripherals to vehicle infotainment solutions, smart cleaning robots, and Wi-Fi cameras.
1986
3.2K+
LTM Revenue $7.1B
LTM EBITDA $339M
$3.2B
Benchmark forward-looking revenue and EBITDA valuation multiples across generative AI, climate tech, semiconductors, online marketplaces, vertical SaaS and 220 more verticals.
MSI has a last 12-month revenue (LTM) of $7.1B and a last 12-month EBITDA of $339M.
In the most recent fiscal year, MSI achieved revenue of $6.6B and an EBITDA of $330M.
MSI expects next 12-month revenue of XXX and NTM EBITDA of XXX
See MSI valuation multiples based on analyst estimates| LTM | NTM | Last FY | FY 2025 | FY 2026 | FY 2027 | |
|---|---|---|---|---|---|---|
| Revenue | $7.1B | XXX | $6.6B | XXX | XXX | XXX |
| Gross Profit | $818M | XXX | $807M | XXX | XXX | XXX |
| Gross Margin | 11% | XXX | 12% | XXX | XXX | XXX |
| EBITDA | $339M | XXX | $330M | XXX | XXX | XXX |
| EBITDA Margin | 5% | XXX | 5% | XXX | XXX | XXX |
| EBIT | $290M | XXX | $240M | XXX | XXX | XXX |
| EBIT Margin | 4% | XXX | 4% | XXX | XXX | XXX |
| Net Profit | $264M | XXX | $227M | XXX | XXX | XXX |
| Net Margin | 4% | XXX | 3% | XXX | XXX | XXX |
| Net Debt | XXX | XXX | n/a | XXX | XXX | XXX |
Financial data powered by Morningstar, Inc.
As of May 30, 2025, MSI's stock price is TWD 143 (or $5).
MSI has current market cap of TWD 120B (or $4.0B), and EV of TWD 94.9B (or $3.2B).
See MSI trading valuation data| EV | Market Cap | Price 1D | Price 1M | Price 3M | Price 12M | EPS |
|---|---|---|---|---|---|---|
| $3.2B | $4.0B | XXX | XXX | XXX | XXX | $0.31 |
Sign up to access valuation multiples like growth-adjusted P/E, next 12-month EV/Revenue, EBITDA multiples by industry and many more
Start Free TrialAs of May 30, 2025, MSI has market cap of $4.0B and EV of $3.2B.
MSI's trades at 0.5x EV/Revenue multiple, and 9.6x EV/EBITDA.
Equity research analysts estimate MSI's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
MSI has a P/E ratio of 15.2x.
See valuation multiples for MSI and 12K+ public comps| LTM | NTM | Last FY | FY 2025 | FY 2026 | FY 2027 | |
|---|---|---|---|---|---|---|
| Market cap (current) | $4.0B | XXX | $4.0B | XXX | XXX | XXX |
| EV (current) | $3.2B | XXX | $3.2B | XXX | XXX | XXX |
| EV/Revenue | 0.4x | XXX | 0.5x | XXX | XXX | XXX |
| EV/EBITDA | 9.3x | XXX | 9.6x | XXX | XXX | XXX |
| EV/EBIT | 10.9x | XXX | 13.2x | XXX | XXX | XXX |
| EV/Gross Profit | 3.9x | XXX | n/a | XXX | XXX | XXX |
| P/E | 15.2x | XXX | 17.7x | XXX | XXX | XXX |
| EV/FCF | 43.3x | XXX | 35.2x | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc. and Morningstar, Inc.
Access all public comps and forward-looking valuation multiples like EV/Revenue in 2025, based on equity research analyst estimates.
Start Free TrialMSI's last 12 month revenue growth is 14%
MSI's revenue per employee in the last FY averaged $2.0M, while opex per employee averaged $0.2M for the same period.
MSI's rule of 40 is 20% (metric relevant for SaaS companies only, counted as combined revenue growth rate and EBITDA margin).
MSI's rule of X is 39% (created by Bessemer, rule of X is another metric relevant for SaaS companies only, ~1.5x stronger vs. the traditional Rule of 40, counted as revenue growth rate multiplied by 2.5 plus EBITDA margin).
See operational valuation multiples for MSI and other 12K+ public comps| LTM | NTM | Last FY | FY 2025 | FY 2026 | FY 2027 | |
|---|---|---|---|---|---|---|
| Revenue Growth | 14% | XXX | 13% | XXX | XXX | XXX |
| EBITDA Margin | 5% | XXX | 5% | XXX | XXX | XXX |
| EBITDA Growth | 24% | XXX | 6% | XXX | XXX | XXX |
| Rule of 40 | 20% | XXX | 19% | XXX | XXX | XXX |
| Bessemer Rule of X | XXX | XXX | 39% | XXX | XXX | XXX |
| Revenue per Employee | XXX | XXX | $2.0M | XXX | XXX | XXX |
| Opex per Employee | XXX | XXX | $0.2M | XXX | XXX | XXX |
| S&M Expenses to Revenue | XXX | XXX | 5% | XXX | XXX | XXX |
| G&A Expenses to Revenue | XXX | XXX | n/a | XXX | XXX | XXX |
| R&D Expenses to Revenue | XXX | XXX | 3% | XXX | XXX | XXX |
| Opex to Revenue | XXX | XXX | 9% | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc. and Morningstar, Inc.
Benchmark public comps and private revenue and EBITDA valuation multiples across GRC software, cloud infrastructure, DevOps, online marketplaces and so much more!
| EV/Revenue | EV/EBITDA | |||||
|---|---|---|---|---|---|---|
| 2025E | 2026E | 2027E | 2025E | 2026E | 2027E | |
| Ideal Holdings | XXX | XXX | XXX | XXX | XXX | XXX |
| Quest Holdings | XXX | XXX | XXX | XXX | XXX | XXX |
| Havells India | XXX | XXX | XXX | XXX | XXX | XXX |
| Dixon Technologies | XXX | XXX | XXX | XXX | XXX | XXX |
| Aeta | XXX | XXX | XXX | XXX | XXX | XXX |
| XXXXXXXX | XXX | XXX | XXX | XXX | XXX | XXX |
| XXXXXXXX | XXX | XXX | XXX | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc.
MSI acquired XXX companies to date.
Last acquisition by MSI was XXXXXXXX, XXXXX XXXXX XXXXXX . MSI acquired XXXXXXXX for XXX (EV/Revenue multiple of XXX ).
See M&A valuation multiples| Acquired Company | EV | EV/Revenue | EV/EBITDA |
|---|---|---|---|
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
Sign up to see revenue and EBITDA valuation multiples for 60K+ M&A deals.
Start Free Trial| When was MSI founded? | MSI was founded in 1986. |
| Where is MSI headquartered? | MSI is headquartered in Taiwan. |
| How many employees does MSI have? | As of today, MSI has 3.2K+ employees. |
| Is MSI publicy listed? | Yes, MSI is a public company listed on TAI. |
| What is the stock symbol of MSI? | MSI trades under 2377 ticker. |
| When did MSI go public? | MSI went public in 1998. |
| Who are competitors of MSI? | Similar companies to MSI include e.g. Ideal Holdings, Quest Holdings, Havells India, Dixon Technologies. |
| What is the current market cap of MSI? | MSI's current market cap is $4.0B |
| What is the current revenue of MSI? | MSI's last 12 months revenue is $7.1B. |
| What is the current revenue growth of MSI? | MSI revenue growth (NTM/LTM) is 14%. |
| What is the current EV/Revenue multiple of MSI? | Current revenue multiple of MSI is 0.4x. |
| Is MSI profitable? | Yes, MSI is EBITDA-positive (as of the last 12 months). |
| What is the current EBITDA of MSI? | MSI's last 12 months EBITDA is $339M. |
| What is MSI's EBITDA margin? | MSI's last 12 months EBITDA margin is 5%. |
| What is the current EV/EBITDA multiple of MSI? | Current EBITDA multiple of MSI is 9.3x. |
| What is the current FCF of MSI? | MSI's last 12 months FCF is $73.1M. |
| What is MSI's FCF margin? | MSI's last 12 months FCF margin is 1%. |
| What is the current EV/FCF multiple of MSI? | Current FCF multiple of MSI is 43.3x. |
Get access to always up-to-date, precisely categorized 70K+ public and private valuation multiples, across tech and beyond.
