JOBY AVIATION, INC. |
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 5.185 USD | -3.08% |
|
+9.68% | -22.48% |
| 25/04 | Joby Aviation Collaborates With Abu Dhabi Agencies to Establish, Scale Air Taxi Service | MT |
| 25/04 | Joby Aviation Signs Deal to Establish Air-Taxi Service in Abu Dhabi | DJ |
Valuation
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Capitalization 1 | 997 | 4,408 | 2,083 | 4,631 | 3,781 | - | - |
| Enterprise Value (EV) 1 | 997 | 3,112 | 1,026 | 3,598 | 2,571 | 2,974 | 3,063 |
| P/E ratio | -231 x | - | -7.61 x | -8.42 x | -7.04 x | -6.49 x | -6.58 x |
| Yield | - | - | - | - | - | - | - |
| Capitalization / Revenue | - | - | - | 4,487 x | 1,564 x | 71.7 x | 26.9 x |
| EV / Revenue | - | - | - | 3,487 x | 1,064 x | 56.4 x | 21.8 x |
| EV / EBITDA | - | -12.8 x | -3.43 x | -10.3 x | -6.4 x | -8.6 x | -12.1 x |
| EV / FCF | - | - | -3.53 x | -10.4 x | -5.64 x | -6.63 x | -6.42 x |
| FCF Yield | - | - | -28.3% | -9.57% | -17.7% | -15.1% | -15.6% |
| Price to Book | - | 3.35 x | 1.79 x | 4.49 x | 4.15 x | 4.48 x | 5.35 x |
| Nbr of stocks (in thousands) | 86,250 | 6,03,894 | 6,21,731 | 6,96,319 | 7,06,662 | - | - |
| Reference price 2 | 11.56 | 7.300 | 3.350 | 6.650 | 5.350 | 5.350 | 5.350 |
| Announcement Date | 02/04/21 | 24/03/22 | 22/02/23 | 21/02/24 | - | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | - | - | - | 1.032 | 2.417 | 52.75 | 140.7 |
| EBITDA 1 | - | -243.1 | -299.1 | -348 | -401.7 | -345.7 | -253.7 |
| EBIT 1 | - | -259.1 | -392.2 | -472.1 | -493.3 | -435.8 | -420 |
| Operating Margin | - | - | - | -45,745.54% | -20,414% | -826.1% | -298.51% |
| Earnings before Tax (EBT) 1 | - | - | -258 | -512.9 | -497.7 | -547.8 | -559.1 |
| Net income 1 | -0.9332 | - | -258 | -513 | -517.9 | -575 | -588.4 |
| Net margin | - | - | - | -49,714.15% | -21,431.41% | -1,090.04% | -418.21% |
| EPS 2 | -0.0500 | - | -0.4400 | -0.7900 | -0.7601 | -0.8246 | -0.8133 |
| Free Cash Flow 1 | - | - | -290.8 | -344.4 | -456.1 | -448.3 | -477 |
| FCF margin | - | - | - | -33,374.81% | -18,873.08% | -849.82% | -339.08% |
| FCF Conversion (EBITDA) | - | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - | - |
| Dividend per Share 2 | - | - | - | - | - | - | - |
| Announcement Date | 02/04/21 | 24/03/22 | 22/02/23 | 21/02/24 | - | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2022 Q1 | 2022 Q2 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 | 2025 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | - | - | - | - | - | - | - | 1.032 | - | 0.25 | 0.25 | 1 | 5.2 |
| EBITDA 1 | -69.7 | -74.09 | -77.73 | -77.62 | -75.39 | -83.29 | -93.07 | -96.21 | -94.25 | -98.6 | -101.7 | -101.4 | -97.15 |
| EBIT 1 | -94.34 | -99.38 | -97.12 | -101.4 | -99.72 | -116 | -128.2 | -128.2 | -115.9 | -120.4 | -123.8 | -124.2 | -138.1 |
| Operating Margin | - | - | - | - | - | - | - | -12,426.55% | - | -48,180% | -49,500% | -12,415% | -2,655.77% |
| Earnings before Tax (EBT) 1 | -62.31 | -49.55 | -79.2 | -66.89 | -113.4 | -286 | 1.553 | -115.1 | -109.4 | -114 | -117.3 | -132.2 | -155.3 |
| Net income 1 | -62.32 | -49.57 | -79.21 | -66.94 | -113.4 | -286.1 | 1.525 | -115.1 | -121.4 | -126 | -129.8 | -145.2 | -155.3 |
| Net margin | - | - | - | - | - | - | - | -11,153.39% | - | -50,400% | -51,920% | -14,520% | -2,986.54% |
| EPS 2 | -0.1100 | -0.0900 | -0.1400 | -0.1100 | -0.1900 | -0.4500 | - | -0.1700 | -0.1800 | -0.1900 | -0.1950 | -0.2150 | -0.2300 |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 12/05/22 | 11/08/22 | 02/11/22 | 22/02/23 | 05/05/23 | 02/08/23 | 01/11/23 | 21/02/24 | - | - | - | - | - |
1USD in Million2USD
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - | - |
| Net Cash position 1 | - | 1,296 | 1,057 | 1,032 | 1,210 | 807 | 718 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - |
| Free Cash Flow 1 | - | - | -291 | -344 | -456 | -448 | -477 |
| ROE (net income / shareholders' equity) | - | -34.9% | -20.8% | -46.7% | -54% | -77.8% | -91.2% |
| ROA (Net income/ Total Assets) | - | - | -18.6% | -40% | -47.6% | -67.8% | -66.6% |
| Assets 1 | - | - | 1,391 | 1,281 | 1,089 | 847.7 | 883.2 |
| Book Value Per Share 2 | - | 2.180 | 1.870 | 1.480 | 1.290 | 1.200 | 1.000 |
| Cash Flow per Share 2 | - | - | -0.4000 | -0.4800 | -0.5600 | -0.5300 | -0.3300 |
| Capex 1 | - | - | 54.9 | 30.6 | 61.3 | 88.9 | 197 |
| Capex / Sales | - | - | - | 2,964.83% | 2,537.93% | 168.59% | 139.67% |
| Announcement Date | 02/04/21 | 24/03/22 | 22/02/23 | 21/02/24 | - | - | - |
1USD in Million2USD
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
Sell
Buy
Mean consensus
HOLD
Number of Analysts
7
Last Close Price
5.35
USD
Average target price
7.667
USD
Spread / Average Target
+43.30%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| -22.48% | 3.78B | |
| +11.53% | 133B | |
| +3.00% | 111B | |
| +13.17% | 17.19B | |
| +7.19% | 16.5B | |
| +48.68% | 4.76B | |
| +14.04% | 4.37B | |
| +2.39% | 3.49B | |
| -25.27% | 1.44B | |
| +11.31% | 1.15B |
- Stock Market
- Equities
- JOBY Stock
- Financials Joby Aviation, Inc.
