VeriSilicon - Public Comps and Valuation Multiples

VeriSilicon Overview

About VeriSilicon

VeriSilicon Microelectronics Shanghai Co Ltd provides its customers with platform-based, all-round, one-stop custom silicon services and semiconductor IP licensing services leveraging its in-house semiconductor IP. The company provides a variety of customized silicon solutions, including high-definition video, high-definition audio and voice, In-Vehicle Infotainment, video surveillance, IoT connectivity, data center. In addition, VeriSilicon has five types of in-house processor IPs, namely GPU IP, NPU IP, VPU, DSP IP and ISP IP, and more than 1,400 analog and mixed signal IPs and RF IPs.

Founded

2001

HQ

Employees

n/a

Website

verisilicon.com

Sectors

Semiconductors
DeepTech

Financials

LTM Revenue $342M

LTM EBITDA -$11.1M

EV

$7.1B

Valuation Multiples

Multiples.vc

Valuation Multiples for 10K+ Public Comps

Benchmark forward-looking revenue and EBITDA valuation multiples across generative AI, climate tech, semiconductors, online marketplaces, vertical SaaS and 220 more verticals.

Browse Valuation Multiples

VeriSilicon Financials

VeriSilicon has a last 12-month revenue of $342M and a last 12-month EBITDA of -$11.1M.

In the most recent fiscal year, VeriSilicon achieved revenue of $322M and an EBITDA of -$9.1M.

VeriSilicon expects next 12-month revenue of XXX and NTM EBITDA of XXX

See VeriSilicon valuation multiples based on analyst estimates

VeriSilicon P&L

	FY 2023	FY 2024	FY 2025	LTM	NTM
Revenue	$322M	$320M	XXX	XXX	XXX
Gross Profit	$118M	$154M	XXX	XXX	XXX
Gross Margin	37%	48%	XXX	XXX	XXX
EBITDA	-$9.1M	-$37.3M	XXX	XXX	XXX
EBITDA Margin	-3%	-12%	XXX	XXX	XXX
Net Profit	$1.8M	$10.2M	XXX	XXX	XXX
Net Margin	1%	3%	XXX	XXX	XXX
Net Debt	n/a	n/a	XXX	XXX	XXX

Financial data powered by Morningstar, Inc.

VeriSilicon Stock Performance

As of April 15, 2025, VeriSilicon's stock price is CNY 102 (or $14).

VeriSilicon has current market cap of CNY 51.1B (or $7.0B), and EV of CNY 51.5B (or $7.1B).

See VeriSilicon trading valuation data

VeriSilicon Stock Data

EV	Market Cap	Price 1D	Price 1M	Price 3M	Price 12M	EPS
$7.1B	$7.0B	XXX	XXX	XXX	XXX	$-0.11

Benchmark Trading Valuation Multiples by Industry

Sign up to access valuation multiples like growth-adjusted P/E, next 12-month EV/Revenue, EBITDA multiples by industry and many more

VeriSilicon Valuation Multiples

As of April 15, 2025, VeriSilicon has market cap of $7.0B and EV of $7.1B.

VeriSilicon's trades at 20.8x LTM EV/Revenue multiple, and -638.0x LTM EBITDA.

Analysts estimate VeriSilicon's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX

See valuation multiples for VeriSilicon and 10K+ public comps

VeriSilicon Financial Valuation Multiples

	FY 2024	FY 2025E	FY 2026E	FY 2027E
EV	$7.1B	XXX	XXX	XXX
EV/Revenue	22.2x	XXX	XXX	XXX
EV/EBITDA	-190.4x	XXX	XXX	XXX
P/E	-84.1x	XXX	XXX	XXX
P/E/Growth	n/a	XXX	XXX	XXX
EV/FCF	n/a	XXX	XXX	XXX

Valuation data powered by FactSet, Inc. and Morningstar, Inc.

Get VeriSilicon Valuation Multiples

Access all public comps and forward-looking valuation multiples like EV/Revenue in 2025, based on equity research analyst estimates.

VeriSilicon Valuation Multiples

VeriSilicon's NTM/LTM revenue growth is 25%

VeriSilicon's revenue per employee for the last fiscal year averaged n/a, while opex per employee averaged n/a for the same period.

Over next 12 months, VeriSilicon's ratio of sales and marketing spend to revenue is estimated to be XXX , while its R&D spend to revenue to be XXX .

Analysts estimate VeriSilicon's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX

See operational valuation multiples for VeriSilicon and other 10K+ public comps

VeriSilicon Operational Valuation Multiples

	FY 2024	NTM	FY 2025E	FY 2026E	FY 2027E
Revenue Growth	-1%	XXX	XXX	XXX	XXX
EBITDA Margin	-12%	XXX	XXX	XXX	XXX
EBITDA Growth	307%	XXX	XXX	XXX	XXX
Rule of 40 (SaaS-only)	13%	XXX	XXX	XXX	XXX
Revenue per Employee	n/a	XXX	XXX	XXX	XXX
Opex per Employee	n/a	XXX	XXX	XXX	XXX
S&M Expenses to Revenue	1%	XXX	XXX	XXX	XXX
G&A Expenses to Revenue	1%	XXX	XXX	XXX	XXX
R&D Expenses to Revenue	41%	XXX	XXX	XXX	XXX
Opex to Revenue	49%	XXX	XXX	XXX	XXX

Valuation data powered by FactSet, Inc. and Morningstar, Inc.

Valuation Multiples Across 220+ Verticals

Benchmark public comps and private revenue and EBITDA valuation multiples across GRC software, cloud infrastructure, DevOps, online marketplaces and so much more!

Digital Therapeutics

Pharma Analytics

Private Equity

ERP Software

Developer Tools

Consumer SaaS

Streaming Platforms

Explore Valuation Multiples by Industry