Valuation SpaceX (Space Exploration Technologies) Sao Paulo

Stocks

Market Closed - Sao Paulo 04:08:53 2026-10-20 pm EDT			5-day change	1st Jan Change
49.42 ^BRL	-0.46%		-5.60%	-

08:13am	Ukraine's Zelenskiy says he supports ceasefire, trilateral talks with US, Russia	RE
08:00am	UK PM Burnham voices concern over Ukraine facing Starlink restrictions	AN

Data adjusted to current consolidation scope

Fiscal Period: December	2026	2027	2028
Market Cap ¹	2,005,927	-	-
Change	-	-	-
Enterprise Value (EV) ¹	1,961,155	2,078,018	2,168,965
Change	-	5.96%	4.38%
P/E	1,552x	69.3x	31.1x
PBR	9.25x	9.06x	6.67x
PEG	-15x	0x	0x
Capitalization / Revenue	44.3x	17.1x	10.1x
EV / Revenue	43.3x	17.7x	10.9x
EV / EBITDA	88.5x	30.5x	16.6x
EV / EBIT	317x	64.3x	29.8x
EV / FCF	-39.3x	-20.2x	-24.6x
FCF Yield	-2.54%	-4.94%	-4.06%
Dividend per Share ²	-	-	-
Rate of return	-	-	-
EPS ²	0.0952	2.133	4.756
Distribution rate	-	-	-
Net sales ¹	45,329	117,481	198,965
EBITDA ¹	22,151	68,243	131,000
EBIT ¹	6,179	32,317	72,877
Net income ¹	2,243	29,382	64,507
Net Debt ¹	-44,773	72,091	163,037
Reference price ²	147.79	147.79	147.79
Nbr of stocks (in thousands)	13,572,822	-	-
Announcement Date	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
SPACEX (SPACE EXPLORATION TECHNOLOGIES)	1551.76x	43.26x	88.54x	-	2,006B
SOFTBANK GROUP CORP.	34.44x	5.49x	22.77x	0.24%	164B
T-MOBILE US, INC.	14.4x	2.67x	6.73x	2.63%	169B
AT&T INC.	9.85x	2.39x	6.41x	4.74%	160B
BHARTI AIRTEL LIMITED	29.25x	5.32x	9.32x	1.78%	123B
COMCAST CORPORATION	7.5x	1.34x	4.83x	5.93%	79.35B
SOFTBANK CORP.	19.5x	2.22x	8.41x	3.58%	74.93B
KDDI CORPORATION	14.7x	2.39x	7.82x	2.86%	70.81B
VODAFONE GROUP PLC	13.28x	1.42x	4.82x	3.4%	36.78B
Average	188.30x	7.39x	17.74x	3.14%	320.54B
Weighted average by Cap.	1,084.83x	31.08x	64.61x	2.88%