VeriSilicon Valuation Multiples

Discover VeriSilicon's revenue and EBITDA valuation multiples and M&A history, alongside public comparables like Shenzhen Techwinsemi, Hwatsing Technology, BIWIN Storage, GlobalWafers and more.

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

China

Employees

N/A

Financials (LTM)

Revenue: $700M
EBITDA: $39M

EV

$18B

Valuation Multiples

Start free trial

Valuation Multiples for 15K+ Public Comps

AdidasAirbnbAmazonCiscoCoca-ColaDellDropboxIBMIntelMcDonaldsNikeNVIDIASamsungSpotifyTeslaToyota
Browse Valuation Multiples

VeriSilicon Financials

VeriSilicon reported last 12-month revenue of $700M and EBITDA of $39M.

In the same LTM period, VeriSilicon generated $229M in gross profit, $39M in EBITDA, and had net loss of ($3M).

Revenue (LTM)


VeriSilicon P&L

In the most recent fiscal year, VeriSilicon reported revenue of $466M and EBITDA of ($32M).

VeriSilicon is unprofitable as of last fiscal year, with gross margin of 34%, EBITDA margin of (7%), and net margin of (17%).

See analyst estimates for VeriSilicon
LTMLast FY202320242025202620272028
Revenue$700M$466M$345M$343M$466M
Gross Profit$229M$159M$155M$137M$159M
Gross Margin33%34%45%40%34%
EBITDA$39M($32M)($10M)($47M)($32M)
EBITDA Margin6%(7%)(3%)(14%)(7%)
EBIT Margin0%(15%)(4%)(23%)(15%)
Net Profit($3M)($77M)($44M)($89M)($78M)
Net Margin(0%)(17%)(13%)(26%)(17%)

Financial data powered by Morningstar, Inc.

VeriSilicon Stock Performance

VeriSilicon has current market cap of $18B, and enterprise value of $18B.

Market Cap Evolution


VeriSilicon's stock price is $34.20.

VeriSilicon share price decreased by 37.4% in the last 30 days, and increased by 137.2% in the last year.

VeriSilicon has an EPS (earnings per share) of $-0.15.

See more trading valuation data for VeriSilicon
EVMarket CapPrice 1DPrice 1MPrice 3MPrice 12MEPS
$18B$18B-5.0%-37.4%-16.8%137.2%$-0.15

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

VeriSilicon Valuation Multiples

VeriSilicon trades at 25.7x EV/Revenue multiple, and 466.9x EV/EBITDA.

See NTM and 2027E valuation multiples for VeriSilicon

EV / Revenue (LTM)


VeriSilicon Financial Valuation Multiples

As of July 18, 2026, VeriSilicon has market cap of $18B and EV of $18B.

VeriSilicon has a P/E ratio of (5706.0x).

LTMLast FY202320242025202620272028
EV/Revenue25.7x38.6x52.1x52.4x38.6x
EV/EBITDAn/mn/mn/mn/mn/m
EV/EBITn/mn/mn/m(230.0x)n/m
EV/Gross Profit78.4x113.0x116.4x131.6x113.0x
P/En/m(232.8x)n/m(202.7x)(230.8x)
EV/FCF-n/mn/m(248.9x)n/m

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

Verified VeriSilicon 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

VeriSilicon Margins & Growth Rates

VeriSilicon grew revenue by 93% but EBITDA decreased by 407% in the last fiscal year.

In the most recent fiscal year, VeriSilicon reported gross margin of 34%, EBITDA margin of (7%), and net margin of (17%).

See estimated margins and future growth rates for VeriSilicon

VeriSilicon Margins

Last FY202420252026202720282029
Gross Margin34%40%34%32%
EBITDA Margin(7%)(14%)(7%)11%
EBIT Margin(15%)(23%)(15%)7%
Net Margin(17%)(26%)(17%)7%
FCF Margin(15%)(21%)(15%)12%

VeriSilicon Growth Rates

FY+1/FY23/2424/2525/2626/2727/2828/29
Revenue Growth93%(1%)36%93%
Gross Profit Growth82%(12%)16%82%
EBITDA Growth(407%)376%(31%)(407%)
EBIT Growth(193%)455%(12%)(193%)
Net Profit Growth(176%)103%(12%)(175%)
FCF Growth(256%)295%(3%)(256%)

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

VeriSilicon Operational KPIs

VeriSilicon's Rule of 40 is 104% (metric relevant for SaaS companies only, counted as combined revenue growth rate and EBITDA margin).

VeriSilicon's Rule of X is 244% (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 VeriSilicon
LTMLast FY202320242025202620272028
Rule of 4072%104%---
Bessemer Rule of X173%244%---
S&M Expenses to Revenue3%4%1%1%1%
G&A Expenses to Revenue3%4%1%1%1%
R&D Expenses to Revenue26%42%41%54%42%
Opex to Revenue-49%49%63%49%

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

Valuation Multiples Across 230+ Verticals

VeriSilicon Competitors

VeriSilicon competitors include Shenzhen Techwinsemi, Hwatsing Technology, BIWIN Storage, GlobalWafers, Lattice Semiconductor, Centec Communications, MPI, Iluvatar CoreX, SCREEN Holdings Co. and Aspeed Technology.

Most VeriSilicon public comparables operate across Semiconductors and DeepTech.

EV/RevenueEV/EBITDA
Last FYLTM2027ELast FYLTM2027E
Shenzhen Techwinsemi11.8x5.7x137.2x-
Hwatsing Technology24.9x21.7x85.0x79.6x
BIWIN Storage11.3x6.5x100.4x101.9x
GlobalWafers9.9x9.6x30.8x32.1x
Lattice Semiconductor22.4x26.1x55.8x68.2x
Centec Communications110.1x85.1x(1093.6x)15946.8x
MPI40.2x30.7x115.9x84.0x
Iluvatar CoreX110.9x57.4x(141.5x)(213.8x)

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

Start Free Trial

VeriSilicon VC Funding History

Before going public, VeriSilicon raised $22M in total equity funding, across 1 round.


VeriSilicon Funding Rounds

DateStageInvestorsRaisedValuationRev. MultipleDeal Summary
Jul-14Undisclosed stageTenaya Capital; Sierra Ventures; KTB Network; SBCVC; CID Group; Austin Ventures; United Capital Investment Group Limited; Legend Capital; Harbinger; Celesta Capital; Intel Capital; IBM$22M-VeriSilicon Holdings is a Shanghai-based fabless semiconductor company providing custom silicon design services, IP licensing, and chip delivery solutions. The company generated revenue of $127.4 million in 2013 and $77.0 million in the first six months of 2014, representing 71% growth in 2013 and 32% growth in the first half of 2014 compared to prior periods. In June 2014, VeriSilicon raised $22 million in Series G funding, though the post-money valuation for this round was not publicly disclosed in available filings. The company had previously raised more than $100 million in total venture capital from investors including Austin Ventures, Sierra Ventures, Vantage Point Venture Partners, and Walden Riverwood Ventures since its 2001 founding. In October 2015, VeriSilicon announced an all-stock acquisition of Vivante Corporation, creating a combined entity with pro forma revenue exceeding $180 million for the year ended December 31, 2014, significantly expanding its IP portfolio with GPU cores and vision processing capabilities. VeriSilicon later filed for a Shanghai IPO in 2020, with a minimum valuation of $421 million, though the company had previously filed for a $75 million NASDAQ IPO in 2014 before withdrawing in 2016.

Acquisitions by VeriSilicon

VeriSilicon has acquired 2 companies to date.

Last acquisition by VeriSilicon was on October 15th 2025. VeriSilicon acquired Pixelworks Semiconductor Technology Shanghai for $133M (EV/Revenue multiple available to Pro users).

See M&A valuation multiples

Latest Acquisitions by VeriSilicon

Pixelworks Semiconductor Technology Shanghai
Vivante Corp.
Description
Pixelworks Semiconductor Technology Shanghai is a Shanghai-based subsidiary of Pixelworks Inc. that manufactures and distributes video processing semiconductors and related IP cores. The entity supports production of pixel processing chips for LCD panels, digital signage, and projection systems across Asia. Established to localize manufacturing, it supplies components to regional display makers including BOE Technology and Tianma Microelectronics.
Vivante Corporation is a semiconductor intellectual property provider specializing in multi-core GPU cores, compute engines, composition processors, and vector graphics solutions. Its flagship GC7000XS represents the initial licensable GPU IP supporting Android Extension Pack compliant tessellation and geometry shaders. Built on the Vega architecture, these offerings deliver peak performance and minimal power consumption while conforming to Khronos Group standards including OpenGL ES and Vulkan. VeriSilicon acquired the Santa Clara-headquartered firm in 2016 to expand its graphics processing portfolio.
HQ CountryChinaUnited States
HQ City
Shanghai
San Francisco, CA
Deal Date15 Oct 202512 Oct 2015
Valuation$133Mundisclosed
EV/Revenue
EV/EBITDA

This data is available for Pro users. Sign up to see all VeriSilicon acquisitions and their M&A valuation multiples.

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 VeriSilicon

When was VeriSilicon founded?VeriSilicon was founded in 2001.
Where is VeriSilicon headquartered?VeriSilicon is headquartered in China.
Is VeriSilicon publicly listed?Yes, VeriSilicon is a public company listed on Shanghai Stock Exchange.
What is the stock symbol of VeriSilicon?VeriSilicon trades under 688521 ticker.
When did VeriSilicon go public?VeriSilicon went public in 2020.
Who are competitors of VeriSilicon?VeriSilicon main competitors include Shenzhen Techwinsemi, Hwatsing Technology, BIWIN Storage, GlobalWafers, Lattice Semiconductor, Centec Communications, MPI, Iluvatar CoreX, SCREEN Holdings Co., Aspeed Technology.
What is the current market cap of VeriSilicon?VeriSilicon's current market cap is $18B.
What is the current revenue of VeriSilicon?VeriSilicon's last 12 months revenue is $700M.
What is the current revenue growth of VeriSilicon?VeriSilicon revenue growth (NTM/LTM) is 67%.
What is the current EV/Revenue multiple of VeriSilicon?Current revenue multiple of VeriSilicon is 25.7x.
What is the current EBITDA of VeriSilicon?VeriSilicon's last 12 months EBITDA is $39M.
What is VeriSilicon's EBITDA margin?VeriSilicon's last 12 months EBITDA margin is 6%.
What is the current EV/EBITDA multiple of VeriSilicon?Current EBITDA multiple of VeriSilicon is 466.9x.
How many companies VeriSilicon has acquired to date?As of July 2026, VeriSilicon has acquired 2 companies.
What was the largest acquisition by VeriSilicon?$133M acquisition of Pixelworks Semiconductor Technology Shanghai on 15th October 2025 was the largest M&A VeriSilicon has done to date.
What companies VeriSilicon acquired?VeriSilicon acquired Pixelworks Semiconductor Technology Shanghai and Vivante Corp..
In how many companies VeriSilicon has invested to date?VeriSilicon hasn't invested in any companies yet (or none have been disclosed publicly).

See public comps similar to VeriSilicon

Lists including VeriSilicon

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