Valuation Rocket Lab Corporation Deutsche Boerse AG

Stocks

Real-time Estimate Tradegate 02:12:11 17/09/26 am AEST			5-day change	1st Jan Change
54.90 ^EUR	-1.96%		-4.58%	-9.35%

08:39pm	Social Buzz: Wallstreetbets Stocks Mostly Higher Premarket Wednesday; Broadcom, Micron Technology to Advance	MT
15/09	US Equity Futures Drop Pre-Bell as 10-Year Treasury Yield Surpasses 5% Ahead of Fed Decision	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	5,516	1,784	2,687	12,733	37,263	38,032	-	-
Change	-	-67.66%	50.6%	373.87%	192.65%	2.06%	-	-
Enterprise Value (EV) ¹	4,925	1,679	2,563	12,730	36,688	36,105	36,523	36,470
Change	-	-65.91%	52.65%	396.74%	188.2%	-1.59%	1.16%	-0.15%
P/E	-21.9x	-13x	-14.6x	-67x	-189x	-232x	-728x	449x
PBR	7.91x	2.66x	4.88x	33x	21.5x	11.5x	14.6x	15.7x
PEG	-	0.3x	-0.5x	-	71.82x	8.9x	10.7x	-2x
Capitalization / Revenue	88.6x	8.46x	11x	29.2x	61.9x	39.7x	27.9x	21.4x
EV / Revenue	79.1x	7.96x	10.5x	29.2x	61x	37.7x	26.8x	20.5x
EV / EBITDA	-112x	-43.6x	-28.2x	-131x	-363x	-697x	347x	134x
EV / EBIT	-93.3x	-29.9x	-23.7x	-108x	-288x	-383x	10,402x	157x
EV / FCF	-50.5x	-11.3x	-16.7x	-110x	-114x	-164x	-2,613x	1,054x
FCF Yield	-1.98%	-8.87%	-5.99%	-0.91%	-0.88%	-0.61%	-0.04%	0.09%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	-0.56	-0.29	-0.38	-0.38	-0.37	-0.2738	-0.0873	0.1417
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	62.24	211	244.6	436.2	601.8	958.3	1,363	1,775
EBITDA ¹	-43.89	-38.52	-90.86	-96.94	-101.2	-51.77	105.3	271.8
EBIT ¹	-52.78	-56.18	-108.1	-118.4	-127.4	-94.35	3.511	232.3
Net income ¹	-117.8	-135.9	-182.6	-190.2	-198.2	-170.7	-63.09	82.7
Net Debt ¹	-590.8	-105.3	-124.2	-2.534	-574.7	-1,927	-1,509	-1,562
Reference price ²	12.28	3.77	5.53	25.47	69.76	63.55	63.55	63.55
Nbr of stocks (in thousands)	449,205	473,257	485,887	499,911	534,156	598,460	-	-
Announcement Date	28/2/22	28/2/23	27/2/24	27/2/25	26/2/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
GE AEROSPACE	35.97x	6.5x	27.08x	0.59%	319B
RTX CORPORATION	32.43x	3.02x	17.93x	1.46%	263B
ROLLS-ROYCE HOLDINGS PLC	33.26x	4.88x	20.57x	1.02%	159B
LOCKHEED MARTIN CORPORATION	17.5x	1.69x	12.18x	2.63%	123B
GENERAL DYNAMICS CORPORATION	21.11x	1.79x	14.63x	1.76%	96.88B
NORTHROP GRUMMAN CORPORATION	18.3x	1.91x	13.6x	1.83%	75.47B
BAE SYSTEMS PLC	26.17x	1.86x	12.97x	1.98%	76.61B
RHEINMETALL AG	30.14x	3.31x	14.54x	1.36%	55.42B
Average	26.86x	3.12x	16.69x	1.58%	146.06B
Weighted average by Cap.	29.57x	3.85x	19.14x	1.36%