Company Valuation: Rocket Lab Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Capitalization 1 5,516 1,784 2,687 12,733 37,263 38,796 - -
Change - -67.66% 50.6% 373.87% 192.65% 4.12% - -
Enterprise Value (EV) 1 4,925 1,679 2,563 12,730 36,688 38,389 38,396 38,261
Change - -65.91% 52.65% 396.74% 188.2% 4.64% 0.02% -0.35%
P/E ratio -21.9x -13x -14.6x -67x -189x -307x 1,415x 165x
PBR 7.91x 2.66x 4.88x 33x 21.5x 24.9x 24.5x 23.1x
PEG - 0.3x -0.5x - 71.82x 7.7x -12x 0x
Capitalization / Revenue 88.6x 8.46x 11x 29.2x 61.9x 45.5x 31.4x 24.8x
EV / Revenue 79.1x 7.96x 10.5x 29.2x 61x 45x 31.1x 24.4x
EV / EBITDA -112x -43.6x -28.2x -131x -363x -938x 238x 129x
EV / EBIT -93.3x -29.9x -23.7x -108x -288x -509x 450x 205x
EV / FCF -50.5x -11.3x -16.7x -110x -114x -330x 452x -
FCF Yield -1.98% -8.87% -5.99% -0.91% -0.88% -0.3% 0.22% -
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -0.56 -0.29 -0.38 -0.38 -0.37 -0.2226 0.0483 0.415
Distribution rate - - - - - - - -
Net sales 1 62.24 211 244.6 436.2 601.8 852.2 1,236 1,565
EBITDA 1 -43.89 -38.52 -90.86 -96.94 -101.2 -40.93 161.3 295.9
EBIT 1 -52.78 -56.18 -108.1 -118.4 -127.4 -75.45 85.37 186.9
Net income 1 -117.8 -135.9 -182.6 -190.2 -198.2 -122.8 39.61 245.8
Net Debt 1 -590.8 -105.3 -124.2 -2.534 -574.7 -407.4 -400.1 -535.5
Reference price 2 12.28 3.77 5.53 25.47 69.76 68.41 68.41 68.41
Nbr of stocks (in thousands) 4,49,205 4,73,257 4,85,887 4,99,911 5,34,156 5,67,445 - -
Announcement Date 28/02/22 28/02/23 27/02/24 27/02/25 26/02/26 - - -
1USD in Million2USD
Estimates

P/E ratio, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-307.12x45.05x-938.01x-.--% 3.88TCr
37.75x6.85x28.59x0.56% 32TCr
36.04x3.21x18.96x1.44% 27TCr
34.61x4.64x21.54x0.99% 14TCr
26.34x2.59x18.41x1.33% 10TCr
21.8x1.83x15.1x1.8% 9.59TCr
32.98x2.44x17.6x1.55% 9.12TCr
43.55x5.02x22.12x1.02% 8.29TCr
30.9x3.2x17.57x1.4% 6.68TCr
56.65x3.08x19.74x0.27% 5.06TCr
Average 1.35x 7.79x -75.84x 1.03% 12.68TCr
Weighted average by Cap. 24.76x 5.47x -7.85x 1.07%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Equities
  3. RKLB Stock
  4. Valuation Rocket Lab Corporation
SPRING SALE - 40%: The Best Tools Reserved for Subscribers to Identify Tomorrow's Top Investments!
d
:
:
BENEFIT NOW