Company Valuation: Astronics Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Market Cap 1 377.6 329.1 591.4 563.4 1,932 2,793 -
Change - -12.83% 79.66% -4.73% 243% 44.55% -
Enterprise Value (EV) 490.9 479.4 748.3 713.6 2,249 2,793 2,793
Change - -2.34% 56.1% -4.63% 215.1% 24.22% 0%
P/E -14.6x -9.28x -21.8x -34.7x 67x 24.6x 23.6x
PBR - 1.39x 2.25x 2.18x 14.1x - -
PEG - -0.3x 0.8x 0.8x -0x 0x 5.42x
Capitalization / Revenue 0.85x 0.62x 0.86x 0.71x 2.24x 2.7x 2.46x
EV / Revenue 0x 0x 0x 0x 0x 2.7x 2.46x
EV / EBITDA 0x 0x 0x 0x 0x 14.1x 12.1x
EV / EBIT -0x -0x -0x 0x 0x 18x 14.9x
EV / FCF -0x -0x -0x 0x 0x 38.8x -
FCF Yield -3.06% -10.9% -5.34% 3.93% 2.23% 2.58% -
Dividend per Share 2 - - - - - - -
Rate of return - - - - - - -
EPS 2 -0.6833 -0.925 -0.6667 -0.3833 0.675 2.64 2.755
Distribution rate - - - - - - -
Net sales 1 444.9 534.9 689.2 795.4 862.1 1,033 1,136
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 29.36 133.2 145.2
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 64.94 64.94
Nbr of stocks (in thousands) 37,752 38,605 40,729 42,315 42,755 43,009 -
Announcement Date 02/03/22 02/03/23 28/02/24 04/03/25 24/02/26 - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
24.6x - - - 279.32Cr
36.73x6.63x27.63x0.57% 33TCr
32.1x3x17.77x1.48% 26TCr
34.66x5.09x21.45x0.98% 16TCr
17.65x1.71x12.28x2.6% 12TCr
20.95x1.77x14.53x1.77% 9.62TCr
26.66x1.89x13.17x1.94% 7.72TCr
18.05x1.89x13.44x1.85% 7.44TCr
29.78x3.27x14.36x1.38% 5.44TCr
Average 26.80x 3.16x 16.83x 1.57% 13.1TCr
Weighted average by Cap. 29.93x 3.93x 19.43x 1.35%

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
LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!