Company Valuation: Astronics Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 377.6 329.1 591.4 563.4 1,932 3,089 - -
Change - -12.83% 79.66% -4.73% 243% 59.88% - -
Enterprise Value (EV) 490.9 479.4 748.3 713.6 2,249 3,089 3,089 3,089
Change - -2.34% 56.1% -4.63% 215.1% 37.39% 0% 0%
P/E -14.6x -9.28x -21.8x -34.7x 67x 33.3x 39.8x -
PBR - 1.39x 2.25x 2.18x 14.1x - - -
PEG - -0.3x 0.8x 0.8x -0x 0x -2.4x -
Capitalization / Revenue 0.85x 0.62x 0.86x 0.71x 2.24x 3.13x 2.9x 2.88x
EV / Revenue 0x 0x 0x 0x 0x 3.13x 2.9x 2.88x
EV / EBITDA 0x 0x 0x 0x 0x 17.7x 15x -
EV / EBIT -0x -0x -0x 0x 0x 22x 17.8x -
EV / FCF -0x -0x -0x 0x 0x 44.2x 32.8x -
FCF Yield -3.06% -10.9% -5.34% 3.93% 2.23% 2.26% 3.05% -
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -0.6833 -0.925 -0.6667 -0.3833 0.675 2.158 1.804 -
Distribution rate - - - - - - - -
Net sales 1 444.9 534.9 689.2 795.4 862.1 988 1,065 1,074
EBITDA 1 1.898 4.372 55.58 96.47 134.5 174.5 206 -
EBIT 1 -28.67 -30.04 -6.671 26.47 76.41 140.2 173.4 -
Net income 1 -25.58 -35.75 -26.42 -16.22 29.36 109.7 108.6 -
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 71.86 71.86 71.86
Nbr of stocks (in thousands) 37,752 38,605 40,729 42,315 42,755 43,008 - -
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 (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
33.29x - - - 3.09B
43.34x7.87x32.68x0.48% 375B
34.03x3.08x18.31x1.47% 263B
38.13x5.12x23.29x0.85% 159B
17.33x1.69x11.9x2.72% 119B
22.46x1.89x15.45x1.71% 101B
19.02x1.92x13.55x1.82% 75.59B
23.45x1.73x12.29x2.15% 69.9B
28.87x3.19x14x1.48% 53.91B
Average 28.88x 3.31x 17.69x 1.58% 135.49B
Weighted average by Cap. 33.06x 4.44x 21.69x 1.29%

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