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 3,097 - -
Change - -12.83% 79.66% -4.73% 243% 60.29% - -
Enterprise Value (EV) 490.9 479.4 748.3 713.6 2,249 3,097 3,097 3,097
Change - -2.34% 56.1% -4.63% 215.1% 37.74% 0% 0%
P/E -14.6x -9.28x -21.8x -34.7x 67x 33.4x 39.9x -
PBR - 1.39x 2.25x 2.18x 14.1x - - -
PEG - -0.3x 0.8x 0.8x -0x 0x -2.4x -
Capitalization / Revenue 0.85x 0.62x 0.86x 0.71x 2.24x 3.14x 2.92x 2.88x
EV / Revenue 0x 0x 0x 0x 0x 3.14x 2.92x 2.88x
EV / EBITDA 0x 0x 0x 0x 0x 17.8x 15x -
EV / EBIT -0x -0x -0x 0x 0x 23.6x 19.4x -
EV / FCF -0x -0x -0x 0x 0x 44.4x 34.5x -
FCF Yield -3.06% -10.9% -5.34% 3.93% 2.23% 2.25% 2.9% -
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -0.6833 -0.925 -0.6667 -0.3833 0.675 2.158 1.804 -
Distribution rate - - - - - - - -
Net sales 1 444.9 534.9 689.2 795.4 862.1 986.4 1,059 1,074
EBITDA 1 1.898 4.372 55.58 96.47 134.5 174.5 206 -
EBIT 1 -28.67 -30.04 -6.671 26.47 76.41 131.4 160 -
Net income 1 -25.58 -35.75 -26.42 -16.22 29.36 102.4 95.46 -
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 72.03 72.03 72.03
Nbr of stocks (in thousands) 37,752 38,605 40,729 42,315 42,755 43,008 - -
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 (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
33.59x - - - 311.72Cr
43.07x7.87x32.7x0.48% 37TCr
34.15x3.09x18.38x1.46% 26TCr
37.96x5.11x23.25x0.86% 16TCr
17.5x1.71x12x2.69% 12TCr
22.49x1.89x15.47x1.7% 10TCr
19.29x1.94x13.72x1.8% 7.66TCr
23.59x1.74x12.37x2.13% 7.05TCr
25.06x2.65x14.7x1.7% 5.42TCr
Average 28.52x 3.25x 17.82x 1.6% 13.6TCr
Weighted average by Cap. 32.83x 4.42x 21.73x 1.29%

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