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%		-7.80%	-

Oct. 20	Elon Musk says Tesla-SpaceX merger is a good idea	RE
Oct. 20	SpaceX Earnings Blow Past Wall Street Estimates	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2026	2027	2028
Market Cap ¹	2,008,235	-	-
Change	-	-	-
Enterprise Value (EV) ¹	1,963,462	2,080,326	2,171,272
Change	-	5.95%	4.37%
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	9.98x
EV / Revenue	43.3x	17.7x	10.8x
EV / EBITDA	88.2x	30x	16.3x
EV / EBIT	313x	63.4x	30.4x
EV / FCF	-39.4x	-20.3x	-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	201,142
EBITDA ¹	22,269	69,431	133,286
EBIT ¹	6,280	32,804	71,541
Net income ¹	2,307	29,867	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)	1553.55x	43.32x	88.17x	-	2,008B
SOFTBANK GROUP CORP.	36.64x	5.68x	23.57x	0.23%	174B
T-MOBILE US, INC.	14.25x	2.65x	6.69x	2.66%	167B
AT&T INC.	9.76x	2.38x	6.38x	4.78%	159B
BHARTI AIRTEL LIMITED	29.25x	5.32x	9.32x	1.78%	123B
COMCAST CORPORATION	7.34x	1.32x	4.79x	6.06%	77.72B
SOFTBANK CORP.	19.43x	2.21x	8.38x	3.59%	74.53B
KDDI CORPORATION	14.71x	2.39x	7.83x	2.86%	70.76B
VODAFONE GROUP PLC	13.38x	1.42x	4.84x	3.38%	36.98B
Average	188.70x	7.41x	17.77x	3.17%	321.35B
Weighted average by Cap.	1,084.80x	31.10x	64.38x	2.86%