Company Valuation: Astronics Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Market Cap 1 377.6 329.1 591.4 563.4 1,932 2,955 -
Change - -12.83% 79.66% -4.73% 243% 52.92% -
Enterprise Value (EV) 490.9 479.4 748.3 713.6 2,249 2,955 2,955
Change - -2.34% 56.1% -4.63% 215.1% 31.41% 0%
P/E -14.6x -9.28x -21.8x -34.7x 67x 26x 24.9x
PBR - 1.39x 2.25x 2.18x 14.1x - -
PEG - -0.3x 0.8x 0.8x -0x 0x 5.72x
Capitalization / Revenue 0.85x 0.62x 0.86x 0.71x 2.24x 2.86x 2.6x
EV / Revenue 0x 0x 0x 0x 0x 2.86x 2.6x
EV / EBITDA 0x 0x 0x 0x 0x 14.9x 12.8x
EV / EBIT -0x -0x -0x 0x 0x 19x 15.8x
EV / FCF -0x -0x -0x 0x 0x 41x -
FCF Yield -3.06% -10.9% -5.34% 3.93% 2.23% 2.44% -
Dividend per Share 2 - - - - - - -
Rate of return - - - - - - -
EPS 2 -0.6833 -0.925 -0.6667 -0.3833 0.675 2.64 2.755
Distribution rate - - - - - - -
Net sales 1 444.9 534.9 689.2 795.4 862.1 1,033 1,136
EBITDA 1 1.898 4.372 55.58 96.47 134.5 198.2 230.5
EBIT 1 -28.67 -30.04 -6.671 26.47 76.41 155.6 187.1
Net income 1 -25.58 -35.75 -26.42 -16.22 29.36 133.2 145.2
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 68.62 68.62
Nbr of stocks (in thousands) 37,752 38,605 40,729 42,315 42,755 43,009 -
Announcement Date 3/2/22 3/2/23 2/28/24 3/4/25 2/24/26 - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
25.99x - - - 2.96B
37.38x6.75x28.1x0.56% 331B
32.23x3.01x17.84x1.47% 262B
35.24x5.18x21.82x0.96% 167B
17.57x1.7x12.22x2.62% 124B
20.83x1.76x14.44x1.78% 95.61B
26.75x1.89x13.22x1.94% 77.54B
18.15x1.9x13.5x1.84% 74.82B
29.61x3.25x14.28x1.39% 54.09B
Average 27.08x 3.18x 16.93x 1.57% 132.05B
Weighted average by Cap. 30.27x 3.99x 19.67x 1.34%

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
-40%: Exceptional extension
d
:
:
SEIZE THE OFFER!