Company Valuation: Rocket Lab Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025 2026 2027
Capitalization 1 404.4 5,516 1,784 2,687 12,733 47,625 47,625 -
Change - 1,264.05% -67.66% 50.6% 373.87% 274.04% 0% -
Enterprise Value (EV) 1 404.4 4,925 1,679 2,563 12,730 47,399 47,393 47,289
Change - 1,117.95% -65.91% 52.65% 396.74% 272.34% -0.01% -0.22%
P/E ratio -1.53x -21.9x -13x -14.6x -67x -229x -397x 1,162x
PBR - 7.91x 2.66x 4.88x 33x 38.1x 39.9x 36.2x
PEG - 0.2x 0.3x -0.5x - -94.38x 9.4x -9x
Capitalization / Revenue - 88.6x 8.46x 11x 29.2x 79.4x 52.7x 37.2x
EV / Revenue - 79.1x 7.96x 10.5x 29.2x 79x 52.4x 36.9x
EV / EBITDA - -112x -43.6x -28.2x -131x -434x 1,419x 249x
EV / EBIT - -93.3x -29.9x -23.7x -108x -280x -723x 481x
EV / FCF - -50.5x -11.3x -16.7x -110x -179x -1,577x 624x
FCF Yield - -1.98% -8.87% -5.99% -0.91% -0.56% -0.06% 0.16%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -6.61 -0.56 -0.29 -0.38 -0.38 -0.3892 -0.2247 0.0767
Distribution rate - - - - - - - -
Net sales 1 - 62.24 211 244.6 436.2 600.1 904.1 1,282
EBITDA 1 - -43.89 -38.52 -90.86 -96.94 -109.1 33.4 189.9
EBIT 1 - -52.78 -56.18 -108.1 -118.4 -169.1 -65.57 98.37
Net income 1 -55 -117.8 -135.9 -182.6 -190.2 -203.5 -114 56.55
Net Debt 1 - -590.8 -105.3 -124.2 -2.534 -226.2 -232.5 -336.4
Reference price 2 10.11 12.28 3.77 5.53 25.47 89.11 89.11 89.11
Nbr of stocks (in thousands) 40,000 449,205 473,257 485,887 499,911 534,156 534,156 -
Announcement Date 5/10/21 2/28/22 2/28/23 2/27/24 2/27/25 - - -
1USD in Million2USD
Estimates

P/E ratio, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
-247.42x85.34x-469.26x-.--% 51.44B
45.1x8.39x34.9x0.44% 343B
41.07x3.47x20.75x1.3% 271B
21.24x5.3x25.18x0.72% 142B
82.5x8.57x37.74x0.58% 103B
23.85x2.01x16.65x1.62% 99.09B
25.58x2.54x18x1.34% 95.18B
29.7x2.24x16.12x1.71% 83.39B
36.13x3.43x19.06x1.39% 64.81B
429.46x18.28x73.06x-.--% 50.53B
Average 48.72x 13.96x -20.78x 0.91% 130.3B
Weighted average by Cap. 43.48x 8.91x 8.09x 0.91%
See all sector valuations

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