Company Valuation: Astronics Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 377.6 329.1 591.4 563.4 1,932 3,163 - -
Change - -12.83% 79.66% -4.73% 243% 63.69% - -
Enterprise Value (EV) 490.9 479.4 748.3 713.6 2,249 3,163 3,163 3,163
Change - -2.34% 56.1% -4.63% 215.1% 40.66% 0% 0%
P/E -14.6x -9.28x -21.8x -34.7x 67x 27.9x 33.2x -
PBR - 1.39x 2.25x 2.18x 14.1x - - -
PEG - -0.3x 0.8x 0.8x -0x 0x -2.1x -
Capitalization / Revenue 0.85x 0.62x 0.86x 0.71x 2.24x 3.06x 2.84x 2.94x
EV / Revenue 0x 0x 0x 0x 0x 3.06x 2.84x 2.94x
EV / EBITDA 0x 0x 0x 0x 0x 16x 13.7x -
EV / EBIT -0x -0x -0x 0x 0x 20.3x 16.9x -
EV / FCF -0x -0x -0x 0x 0x 43.9x - -
FCF Yield -3.06% -10.9% -5.34% 3.93% 2.23% 2.28% - -
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -0.6833 -0.925 -0.6667 -0.3833 0.675 2.64 2.217 -
Distribution rate - - - - - - - -
Net sales 1 444.9 534.9 689.2 795.4 862.1 1,033 1,113 1,074
EBITDA 1 1.898 4.372 55.58 96.47 134.5 198.2 230.5 -
EBIT 1 -28.67 -30.04 -6.671 26.47 76.41 155.6 187.1 -
Net income 1 -25.58 -35.75 -26.42 -16.22 29.36 133.2 126.5 -
Net Debt 113.3 150.2 156.9 150.2 316.3 - - -
Reference price 2 10.00 8.58 14.52 13.30 45.20 73.67 73.67 73.67
Nbr of stocks (in thousands) 37,752 38,605 40,729 42,315 42,755 43,009 - -
Announcement Date 2/3/22 2/3/23 28/2/24 4/3/25 24/2/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
27.91x - - - 3.16B
39.46x7.1x29.49x0.54% 348B
34.45x3.19x18.95x1.38% 280B
35.84x5.27x22.2x0.95% 172B
18.42x1.77x12.75x2.5% 130B
21.85x1.85x15.12x1.7% 100B
26.29x1.88x13.23x1.94% 78.43B
18.6x1.94x13.79x1.8% 76.67B
32.34x3.58x15.7x1.27% 60.21B
Average 28.35x 3.32x 17.65x 1.51% 138.74B
Weighted average by Cap. 31.76x 4.18x 20.56x 1.28%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


  1. Stock Market
  2. Stocks
  3. ATRO Stock
  4. Valuation Astronics Corporation