Will Semiconductor Valuation Multiples

Discover Will Semiconductor's revenue and EBITDA valuation multiples, acquisitions, and investment history, alongside public comparables like SCREEN Holdings Co., Knorr-Bremse, Centec Communications, GlobalWafers and more.

Will Semiconductor Overview

About Will Semiconductor

OmniVision Integrated Circuits Group Inc designs, develops, and sales of integrated circuits, computer hardware and software, business information consulting, import and export of goods and technology, and leasing of owned houses.


Founded

2007

HQ

China

Employees

5.4K

Financials (LTM)

Revenue: $4.4B
EBITDA: $842M

EV

$18B

Valuation Multiples

Start free trial

Valuation Multiples for 15K+ Public Comps

AdidasAirbnbAmazonCiscoCoca-ColaDellDropboxIBMIntelMcDonaldsNikeNVIDIASamsungSpotifyTeslaToyota
Browse Valuation Multiples

Will Semiconductor Financials

Will Semiconductor reported last 12-month revenue of $4.4B and EBITDA of $842M.

In the same LTM period, Will Semiconductor generated $1.3B in gross profit, $842M in EBITDA, and $589M in net income.

Revenue (LTM)


Will Semiconductor P&L

In the most recent fiscal year, Will Semiconductor reported revenue of $4.3B and EBITDA of $911M.

Will Semiconductor is profitable as of last fiscal year, with gross margin of 31%, EBITDA margin of 21%, and net margin of 14%.

See analyst estimates for Will Semiconductor
LTMLast FY202320242025202620272028
Revenue$4.4B$4.3B$3.1B$3.8B$4.3B
Gross Profit$1.3B$1.3B$676M$1.1B$1.3B
Gross Margin30%31%22%29%31%
EBITDA$842M$911M$342M$715M$911M
EBITDA Margin19%21%11%19%21%
EBIT Margin16%17%6%14%17%
Net Profit$589M$598M$82M$491M$598M
Net Margin13%14%3%13%14%

Financial data powered by Morningstar, Inc.

Will Semiconductor Stock Performance

Will Semiconductor has current market cap of $19B, and enterprise value of $18B.

Market Cap Evolution


Will Semiconductor's stock price is $15.37.

Will Semiconductor share price increased by 10.1% in the last 30 days, and decreased by 12.7% in the last year.

Will Semiconductor has an EPS (earnings per share) of $0.48.

See more trading valuation data for Will Semiconductor
EVMarket CapPrice 1DPrice 1MPrice 3MPrice 12MEPS
$18B$19B-5.3%10.1%6.9%-12.7%$0.48

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

Will Semiconductor Valuation Multiples

Will Semiconductor trades at 4.2x EV/Revenue multiple, and 21.8x EV/EBITDA.

See NTM and 2027E valuation multiples for Will Semiconductor

EV / Revenue (LTM)


Will Semiconductor Financial Valuation Multiples

As of July 18, 2026, Will Semiconductor has market cap of $19B and EV of $18B.

Will Semiconductor has a P/E ratio of 32.8x.

LTMLast FY202320242025202620272028
EV/Revenue4.2x4.3x5.9x4.8x4.3x
EV/EBITDA21.8x20.1x53.6x25.6x20.1x
EV/EBIT26.9x26.0x97.2x33.8x26.0x
EV/Gross Profit14.0x14.0x27.1x16.4x14.0x
P/E32.8x32.3x235.5x39.4x32.3x
EV/FCF46.4x69.6x19.1x35.2x69.6x

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

Verified Will Semiconductor 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

Will Semiconductor Margins & Growth Rates

Will Semiconductor grew revenue by 6% but EBITDA decreased by 7% in the last fiscal year.

In the most recent fiscal year, Will Semiconductor reported gross margin of 31%, EBITDA margin of 21%, and net margin of 14%.

See estimated margins and future growth rates for Will Semiconductor

Will Semiconductor Margins

Last FY202420252026202720282029
Gross Margin31%29%31%30%
EBITDA Margin21%19%21%19%
EBIT Margin17%14%17%15%
Net Margin14%13%14%13%
FCF Margin6%14%6%11%

Will Semiconductor Growth Rates

FY+1/FY23/2424/2525/2626/2727/2828/29
Revenue Growth6%22%12%6%
Gross Profit Growth3%66%17%3%
EBITDA Growth(7%)109%27%(7%)
EBIT Growth(2%)187%30%(2%)
Net Profit Growth(1%)498%22%(1%)
FCF Growth96%(46%)(49%)96%

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

Will Semiconductor Operational KPIs

Will Semiconductor's revenue per employee in the last FY averaged $0.8M, while opex per employee averaged $0.1M for the same period.

Will Semiconductor's Rule of 40 is 25% (metric relevant for SaaS companies only, counted as combined revenue growth rate and EBITDA margin).

Will Semiconductor's Rule of X is 34% (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 Will Semiconductor
LTMLast FY202320242025202620272028
Rule of 4032%25%---
Bessemer Rule of X50%34%---
Revenue per Employee-$0.8M---
Opex per Employee-$0.1M---
S&M Expenses to Revenue2%2%0%1%0%
G&A Expenses to Revenue2%2%1%1%1%
R&D Expenses to Revenue10%10%11%10%10%
Opex to Revenue-14%16%15%14%

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

Valuation Multiples Across 230+ Verticals

Will Semiconductor Competitors

Will Semiconductor competitors include SCREEN Holdings Co., Knorr-Bremse, Centec Communications, GlobalWafers, JX Advanced Metals, MACOM Technology Solutions, VeriSilicon, Shenzhen Techwinsemi, Hwatsing Technology and BIWIN Storage.

Most Will Semiconductor public comparables operate across Semiconductors, Electronic Components and DeepTech.

EV/RevenueEV/EBITDA
Last FYLTM2027ELast FYLTM2027E
SCREEN Holdings Co.4.7x4.4x20.5x19.4x
Knorr-Bremse2.3x2.2x13.5x12.7x
Centec Communications110.1x85.1x(1093.6x)15946.8x
GlobalWafers9.9x9.6x30.8x32.1x
JX Advanced Metals5.0x3.8x22.5x14.8x
MACOM Technology Solutions20.8x16.7x58.2x48.5x
VeriSilicon38.6x25.7x(563.5x)466.9x
Shenzhen Techwinsemi11.8x5.7x137.2x-

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

Start Free Trial

Acquisitions by Will Semiconductor

Will Semiconductor has acquired 1 company to date.

Last acquisition by Will Semiconductor was on March 7th 2023. Will Semiconductor acquired Coretech for undisclosed valuation.

See M&A valuation multiples

Latest Acquisitions by Will Semiconductor

Coretech
Description
Coretech is a Taiwan-based mixed-signal IC design house delivering analog and digital solutions for power management, sensors, and RF applications in consumer electronics and automotive sectors. The company has taped out over 50 ASICs, partnering with foundries like TSMC on 28nm and 7nm processes for clients including IoT device makers.
HQ CountryChina
HQ City
Hunan
Deal Date7 Mar 2023
Valuationundisclosed
EV/Revenue
EV/EBITDA

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

Start Free Trial

Investments by Will Semiconductor

Will Semiconductor has invested in 2 companies to date.

Latest investment by Will Semiconductor was on January 6th 2026. Will Semiconductor invested in BrainCo in their $288M Undisclosed stage round (EV/Revenue multiple available to Pro users).

See VC round multiples

Latest Investments by Will Semiconductor

BrainCo
Horizon Robotics
Description
BrainCo is a Beijing-based neurotechnology enterprise developing non-invasive brain-computer interfaces like the Focus EEG headset for cognitive training and attention enhancement. Deployed in over 1,000 schools worldwide, its devices aid students with ADHD and support rehabilitation for neurological conditions through neuroscience and machine learning integration. The company also advances prosthetic control and emotional recognition applications.
Horizon Robotics is a provider of driver assistance systems (ADAS) and autonomous driving (AD) solutions for passenger vehicles, empowered by software and hardware technologies. Its solutions combine algorithms, purpose-built software, and processing hardware, providing the core technologies for assisted and autonomous driving that enhance the safety and experience of drivers and passengers. The company has two reportable segments: Automotive solutions and Non-Automotive solutions. A majority of its revenue is generated from the Automotive solutions segment. Geographically, the company derives a majority of its revenue from Mainland China.
HQ CountryUnited StatesChina
HQ City
Boston, MA
Beijing
Deal Date6 Jan 202610 Jun 2021
RoundUndisclosed stageSeries C
Raised$288M$600M
InvestorsWill Semiconductor; IDG Capital; Lens Technology; Guangdong Dowstone Technology; Range Intelligent; Walden International; Huazhu Hotels Group; TAL Education; Lingyi itechSunny Optical; Will Semiconductor; ZWC Partners; BOE Technology Group; CICC Jiacheng Investment Management; Zhongyuan Capital; BYD; Legend Capital; Huangpu River Capital
Valuationundisclosedundisclosed
EV/Revenue
EV/EBITDA

This data is available for Pro users. Sign up to see all Will Semiconductor investments and their VC round 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 Will Semiconductor

When was Will Semiconductor founded?Will Semiconductor was founded in 2007.
Where is Will Semiconductor headquartered?Will Semiconductor is headquartered in China.
How many employees does Will Semiconductor have?As of today, Will Semiconductor has over 5K employees.
Is Will Semiconductor publicly listed?Yes, Will Semiconductor is a public company listed on Shanghai Stock Exchange.
What is the stock symbol of Will Semiconductor?Will Semiconductor trades under 603501 ticker.
When did Will Semiconductor go public?Will Semiconductor went public in 2017.
Who are competitors of Will Semiconductor?Will Semiconductor main competitors include SCREEN Holdings Co., Knorr-Bremse, Centec Communications, GlobalWafers, JX Advanced Metals, MACOM Technology Solutions, VeriSilicon, Shenzhen Techwinsemi, Hwatsing Technology, BIWIN Storage.
What is the current market cap of Will Semiconductor?Will Semiconductor's current market cap is $19B.
What is the current revenue of Will Semiconductor?Will Semiconductor's last 12 months revenue is $4.4B.
What is the current revenue growth of Will Semiconductor?Will Semiconductor revenue growth (NTM/LTM) is 12%.
What is the current EV/Revenue multiple of Will Semiconductor?Current revenue multiple of Will Semiconductor is 4.2x.
What is the current EBITDA of Will Semiconductor?Will Semiconductor's last 12 months EBITDA is $842M.
What is Will Semiconductor's EBITDA margin?Will Semiconductor's last 12 months EBITDA margin is 19%.
What is the current EV/EBITDA multiple of Will Semiconductor?Current EBITDA multiple of Will Semiconductor is 21.8x.
What is the current FCF of Will Semiconductor?Will Semiconductor's last 12 months FCF is $395M.
What is Will Semiconductor's FCF margin?Will Semiconductor's last 12 months FCF margin is 9%.
What is the current EV/FCF multiple of Will Semiconductor?Current FCF multiple of Will Semiconductor is 46.4x.
How many companies Will Semiconductor has acquired to date?As of July 2026, Will Semiconductor has acquired 1 company.
What was the largest acquisition by Will Semiconductor?None of the M&A deals Will Semiconductor has completed have disclosed valuations.
What companies Will Semiconductor acquired?Will Semiconductor acquired Coretech.
In how many companies Will Semiconductor has invested to date?As of July 2026, Will Semiconductor has invested in 2 companies.
What was the last Will Semiconductor investment?On 6th January 2026 Will Semiconductor invested in BrainCo, participating in a $288M Undisclosed stage round, alongside IDG Capital, Lens Technology, Guangdong Dowstone Technology, Range Intelligent, Walden International, Huazhu Hotels Group, TAL Education, and Lingyi itech.
In what companies Will Semiconductor invested in?Will Semiconductor invested in Horizon Robotics and BrainCo.

See public comps similar to Will Semiconductor

Lists including Will Semiconductor

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