MSI Valuation Multiples

Discover revenue and EBITDA valuation multiples for MSI and similar public comparables like Leeno Industrial, Soitec, Standex International, Universal Display and more.

MSI Overview

About MSI

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.


Founded

1986

HQ

Taiwan

Employees

3.2K

Website

tw.msi.com

Financials (LTM)

Revenue: $7.1B
EBITDA: $319M

EV

$3.1B

Valuation Multiples

Start free trial

Valuation Multiples for 15K+ Public Comps

AdidasAirbnbAmazonCiscoCoca-ColaDellDropboxIBMIntelMcDonaldsNikeNVIDIASamsungSpotifyTeslaToyota
Browse Valuation Multiples

MSI Financials

MSI reported last 12-month revenue of $7.1B and EBITDA of $319M.

In the same LTM period, MSI generated $917M in gross profit, $319M in EBITDA, and $238M in net income.

Revenue (LTM)


MSI P&L

In the most recent fiscal year, MSI reported revenue of $7.2B and EBITDA of $265M.

MSI is profitable as of last fiscal year, with gross margin of 11%, EBITDA margin of 4%, and net margin of 2%.

See analyst estimates for MSI
LTMLast FY202320242025202620272028
Revenue$7.1B$7.2B$5.7B$6.1B$7.1B
Gross Profit$917M$783M$709M$751M$783M
Gross Margin13%11%12%12%11%
EBITDA$319M$265M$328M$307M$265M
EBITDA Margin5%4%6%5%4%
EBIT Margin4%3%5%4%3%
Net Profit$238M$180M$234M$211M$178M
Net Margin3%2%4%3%2%

Financial data powered by Morningstar, Inc.

MSI Stock Performance

MSI has current market cap of $3.7B, and enterprise value of $3.1B.

Market Cap Evolution


MSI's stock price is $4.39.

MSI share price decreased by 4.3% in the last 30 days, and by 2.9% in the last year.

MSI has an EPS (earnings per share) of $0.21.

See more trading valuation data for MSI
EVMarket CapPrice 1DPrice 1MPrice 3MPrice 12MEPS
$3.1B$3.7B-2.6%-4.3%42.0%-2.9%$0.21

Benchmark Trading Valuation Multiples by Industry

Sign up to access valuation multiples like growth-adjusted P/E, Rule of 40, next 12-month EV/Revenue, EBITDA multiples by industry, consensus analyst estimates and many more.

Start Free Trial

MSI Valuation Multiples

MSI trades at 0.4x EV/Revenue multiple, and 9.7x EV/EBITDA.

See NTM and 2027E valuation multiples for MSI

EV / Revenue (LTM)


MSI Financial Valuation Multiples

As of July 18, 2026, MSI has market cap of $3.7B and EV of $3.1B.

MSI has a P/E ratio of 15.5x.

LTMLast FY202320242025202620272028
EV/Revenue0.4x0.4x0.5x0.5x0.4x
EV/EBITDA9.7x11.7x9.4x10.1x11.7x
EV/EBIT11.2x15.5x11.3x13.9x15.7x
EV/Gross Profit3.4x4.0x4.4x4.1x4.0x
P/E15.5x20.6x15.8x17.6x20.8x
EV/FCF22.4x238.7x23.1x37.1x238.7x

Multiples above and below 250x are considered non-meaningful (n/m). Valuation data powered by FactSet, Inc. and Morningstar, Inc.

Verified MSI Valuation Multiples

Access all public comps and forward-looking valuation multiples like EV/Revenue in 2027, based on consensus analyst estimates. Powered by FactSet and Morningstar.

FactSetMorningstar
Start Free Trial

MSI Margins & Growth Rates

MSI decreased revenue by 4% but EBITDA grew by 42% in the last fiscal year.

In the most recent fiscal year, MSI reported gross margin of 11%, EBITDA margin of 4%, and net margin of 2%.

See estimated margins and future growth rates for MSI

MSI Margins

Last FY202420252026202720282029
Gross Margin11%12%11%15%
EBITDA Margin4%5%4%5%
EBIT Margin3%4%3%5%
Net Margin2%3%2%4%
FCF Margin0%1%0%4%

MSI Growth Rates

FY+1/FY23/2424/2525/2626/2727/2828/29
Revenue Growth(4%)8%16%(3%)
Gross Profit Growth31%6%4%31%
EBITDA Growth42%(6%)(14%)42%
EBIT Growth70%(19%)(11%)72%
Net Profit Growth59%(10%)(15%)61%
FCF Growth1913%(38%)(84%)1913%

Data powered by FactSet, Inc. and Morningstar, Inc.

MSI Operational KPIs

MSI's revenue per employee in the last FY averaged $2.2M, while opex per employee averaged $0.2M for the same period.

MSI's Rule of 40 is 2% (metric relevant for SaaS companies only, counted as combined revenue growth rate and EBITDA margin).

MSI's Rule of X is (3%) (created by Bessemer, Rule of X is another metric to measure SaaS companies, ~1.5x stronger vs. the traditional Rule of 40, counted as revenue growth rate multiplied by 2.5 plus EBITDA margin).

Access forward-looking KPIs for MSI
LTMLast FY202320242025202620272028
Rule of 407%2%---
Bessemer Rule of X10%(3%)---
Revenue per Employee-$2.2M---
Opex per Employee-$0.2M---
S&M Expenses to Revenue5%5%4%5%5%
G&A Expenses to Revenue1%1%1%1%1%
R&D Expenses to Revenue2%2%2%3%2%
Opex to Revenue-8%8%9%8%

Data powered by FactSet, Inc. and Morningstar, Inc.

Valuation Multiples Across 230+ Verticals

EV/RevenueEV/EBITDA
Last FYLTM2027ELast FYLTM2027E
Leeno Industrial13.5x12.0x24.2x23.2x
Soitec5.4x5.4x21.3x21.0x
Standex International5.2x4.6x24.0x20.3x
Universal Display5.0x5.0x10.8x11.2x
Bel Fuse5.8x5.3x27.5x24.7x
HYC Technology Co.11.7x-87.9x-
Oriental Pearl Group2.4x-8.3x-
Dexerials5.0x4.9x12.5x12.3x

This data is available for Pro users. Sign up to see all MSI competitors and their valuation data.

Start Free Trial

Benchmark 350K+ Funding Rounds and Disclosed VC Valuation Multiples

Sign up to see data on 350K+ funding rounds and disclosed revenue and EBITDA valuation multiples, from seed, through growth stage, to pre-IPO.

Start Free Trial

About MSI

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 over 3K employees.
Is MSI publicly listed?Yes, MSI is a public company listed on Taiwan Stock Exchange.
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?MSI main competitors include Leeno Industrial, Soitec, Standex International, Universal Display, Bel Fuse, HYC Technology Co., Oriental Pearl Group, Dexerials, Carel Industries, QuantumScape.
What is the current market cap of MSI?MSI's current market cap is $3.7B.
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 2%.
What is the current EV/Revenue multiple of MSI?Current revenue multiple of MSI is 0.4x.
What is the current EBITDA of MSI?MSI's last 12 months EBITDA is $319M.
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 9.7x.
What is the current FCF of MSI?MSI's last 12 months FCF is $138M.
What is MSI's FCF margin?MSI's last 12 months FCF margin is 2%.
What is the current EV/FCF multiple of MSI?Current FCF multiple of MSI is 22.4x.
How many companies MSI has acquired to date?MSI hasn't acquired any companies yet (or none have been disclosed publicly).
In how many companies MSI has invested to date?MSI hasn't invested in any companies yet (or none have been disclosed publicly).

See public comps similar to MSI

Lists including MSI

Start Your
Free Trial Today

Try Multiples for free for 3 days. Got questions or need a demo? Schedule a call with us below.

Start Trial