Company Valuation: Astroscale Holdings Inc.

Data adjusted to current consolidation scope
Fiscal Period: April 2025 2026 2027 2028
Market Cap 1 90,347 250,490 - -
Change - 177.25% - -
Enterprise Value (EV) 1 77,572 255,055 270,579 274,846
Change - 228.8% 6.09% 1.58%
P/E Ratio -4.09x -32.9x -42.4x -340x
PBR 14.8x 27.9x 126x 620x
PEG -0x 0.5x 1.9x 3.9x
Capitalization / Revenue 36.8x 39.4x 26.9x 9.43x
EV / Revenue 31.6x 40.2x 29.1x 10.3x
EV / EBITDA -4.35x -33.1x -55.2x 119x
EV / EBIT -4.14x -27.4x -52.7x 738x
EV / FCF -5.83x -16.7x -30.6x -66.7x
FCF Yield -17.1% -6% -3.27% -1.5%
Dividend per Share 2 - - - -
Rate of return - - - -
EPS 2 -188.9 -53.11 -41.21 -5.143
Distribution rate - - - -
Net sales 1 2,457 6,350 9,301 26,562
EBITDA 1 -17,814 -7,701 -4,901 2,303
EBIT 1 -18,755 -9,300 -5,136 372.5
Net income 1 -21,552 -7,200 -5,587 -694.2
Net Debt 1 -12,775 4,565 20,089 24,356
Reference price 2 772.00 1,749.00 1,749.00 1,749.00
Nbr of stocks (in thousands) 117,030 138,392 - -
Announcement Date 6/13/25 - - -
1JPY in Million2JPY
Estimates

P/E Ratio, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-32.93x38.84x-32.02x-.--% 1.51B
39.15x7.03x29.11x0.56% 333B
30.96x2.83x16.8x1.62% 239B
32.82x4.38x20.04x0.99% 136B
20.49x1.72x14.14x1.87% 92.1B
19.39x1.95x13.79x1.79% 77B
24.85x1.81x12.91x2.04% 73.73B
33.4x3.77x16.51x1.33% 64.38B
-405.76x65.63x-1169x-.--% 60.81B
26.06x2.76x15.28x1.64% 56.45B
Average -21.16x 13.07x -106.24x 1.19% 113.38B
Weighted average by Cap. 7.94x 7.50x -43.63x 1.19%

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. 186A Stock
  4. Valuation Astroscale Holdings Inc.
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!