Company Valuation: SpaceX (Space Exploration Technologies)

Data adjusted to current consolidation scope
Fiscal Period: December 2026 2027 2028
Market Cap 1 20,18,007 - -
Change - - -
Enterprise Value (EV) 1 19,73,055 20,84,634 21,89,546
Change - 5.66% 5.03%
P/E 2,258x 79.8x 35x
PBR 8.99x 8.85x 6.59x
PEG -22x 0x 0x
Capitalization / Revenue 45x 18.6x 10.7x
EV / Revenue 44x 19.2x 11.6x
EV / EBITDA 90.2x 32.2x 17.2x
EV / EBIT 375x 74.1x 32.4x
EV / FCF -38.8x -19.3x -25.5x
FCF Yield -2.58% -5.18% -3.93%
Dividend per Share 2 - - -
Rate of return - - -
EPS 2 0.0658 1.863 4.244
Distribution rate - - -
Net sales 1 44,816 1,08,309 1,88,842
EBITDA 1 21,876 64,815 1,27,087
EBIT 1 5,256 28,132 67,644
Net income 1 1,915 26,653 56,730
Net Debt 1 -44,952 66,627 1,71,539
Reference price 2 148.68 148.68 148.68
Nbr of stocks (in thousands) 1,35,72,822 - -
Announcement Date - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
2258.2x44.03x90.19x - 2,01800Cr
32.81x6.56x27.19x0.18% 22TCr
15.11x2.76x6.97x2.51% 18TCr
10.82x2.47x6.63x4.37% 17TCr
15.31x2.45x8.09x2.77% 7.35TCr
14.76x1.44x4.89x3.31% 3.84TCr
19.18x5.31x9.68x4.93% 3.07TCr
8.19x0.27x1.1x7.98% 2.18TCr
11.39x3.07x6.89x7.61% 1.85TCr
Average 265.09x 7.59x 17.96x 4.21% 30.83TCr
Weighted average by Cap. 1,647.44x 33.04x 69.08x 2.7%

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. Stocks
  3. SPCX Stock
  4. SPACEX06 Stock
  5. Valuation SpaceX (Space Exploration Technologies)