Valuation Joby Aviation, Inc.

Equities

Market Closed - Nyse Other stock markets 01:30:02 17/03/2026 am IST			Pre-market 05:30:00 am
9.820 ^USD	+1.24%		9.795	-0.25%

13/03	Joby Aviation, Inc. Completes Piloted Electric Air Taxi Flight Across San Francisco Bay And Around The Golden Gate	CI
13/03	Joby Announces Selection for Early Operations as Part of White House-Backed eIPP Program	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	4,408	2,083	4,631	6,220	12,036	9,500	-	-
Change	-	-52.75%	122.32%	34.33%	93.49%	-21.07%	-	-
Enterprise Value (EV) ¹	3,112	1,026	3,598	5,287	12,036	8,195	8,507	8,571
Change	-	-67.03%	250.71%	46.94%	127.63%	-31.91%	3.8%	0.76%
P/E ratio	-	-7.61x	-8.42x	-9.34x	-11.7x	-11.2x	-12.1x	-13x
PBR	3.35x	1.79x	4.49x	6.99x	-	5.44x	7.11x	8.04x
PEG	-	-	-0.1x	-0.9x	-0.4x	0.5x	1.73x	1.87x
Capitalization / Revenue	-	-	4,487x	45,736x	225x	84.1x	45.3x	20.4x
EV / Revenue	-	-	3,487x	38,877x	225x	72.6x	40.6x	18.4x
EV / EBITDA	-12.8x	-3.43x	-10.3x	-11.6x	-22.1x	-12.6x	-14.1x	-16x
EV / EBIT	-12x	-2.62x	-7.62x	-8.86x	-16.7x	-10.2x	-11.4x	-11.2x
EV / FCF	-	-3.53x	-10.4x	-11.1x	-	-11.3x	-12.3x	-12.5x
FCF Yield	-	-28.3%	-9.57%	-9.02%	-	-8.85%	-8.11%	-8.02%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	-	-0.44	-0.79	-0.87	-1.13	-0.865	-0.8045	-0.7486
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	-	-	1.032	0.136	53.42	112.9	209.5	465.6
EBITDA ¹	-243.1	-299.1	-348	-456.7	-545.6	-652.9	-603.7	-536.4
EBIT ¹	-259.1	-392.2	-472.1	-596.8	-719.6	-803.4	-748.1	-765.4
Net income ¹	-	-258	-513	-608	-929.8	-830.2	-807.6	-780.8
Net Debt ¹	-1,296	-1,057	-1,032	-932.9	-	-1,304	-992.9	-928.6
Reference price ²	7.300	3.350	6.650	8.130	13.200	9.700	9.700	9.700
Nbr of stocks (in thousands)	6,03,894	6,21,731	6,96,319	7,65,086	9,11,783	9,79,334	-	-
Announcement Date	24/03/22	22/02/23	21/02/24	26/02/25	25/02/26	-	-	-

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.($)
JOBY AVIATION, INC.	-11.21x	72.57x	-12.55x	-.--%	949.95Cr
BOEING	119.94x	1.92x	38.18x	-.--%	16TCr
AIRBUS SE	22.71x	1.46x	11.02x	1.98%	15TCr
LOCKHEED MARTIN CORPORATION	21.62x	2.07x	14.5x	2.16%	15TCr
DASSAULT AVIATION	23.65x	2.1x	17.73x	1.53%	3.09TCr
TEXTRON INC.	16.52x	1.15x	9.63x	0.09%	1.59TCr
EMBRAER S.A.	15.98x	1.09x	8.87x	0.85%	984.17Cr
AVICOPTER PLC	47.68x	-	-	-	425.16Cr
BETA TECHNOLOGIES, INC.	-7.82x	70.26x	-8.47x	-.--%	382.54Cr
CIRRUS AIRCRAFT LIMITED	14.63x	-	-	1.41%	233.78Cr
Average	26.37x	19.08x	9.86x	0.89%	5.42TCr
Weighted average by Cap.	51.11x	3.55x	20.11x	1.27%