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 2,839 - -
Change - -12.83% 79.66% -4.73% 243% 46.94% - -
Enterprise Value (EV) 490.9 479.4 748.3 713.6 2,249 2,839 2,839 2,839
Change - -2.34% 56.1% -4.63% 215.1% 26.27% 0% 0%
P/E -14.6x -9.28x -21.8x -34.7x 67x 30.6x 36.6x -
PBR - 1.39x 2.25x 2.18x 14.1x - - -
PEG - -0.3x 0.8x 0.8x -0x 0x -2.2x -
Capitalization / Revenue 0.85x 0.62x 0.86x 0.71x 2.24x 2.88x 2.68x 2.64x
EV / Revenue 0x 0x 0x 0x 0x 2.88x 2.68x 2.64x
EV / EBITDA 0x 0x 0x 0x 0x 16.3x 13.8x -
EV / EBIT -0x -0x -0x 0x 0x 21.6x 17.7x -
EV / FCF -0x -0x -0x 0x 0x 40.7x 31.6x -
FCF Yield -3.06% -10.9% -5.34% 3.93% 2.23% 2.46% 3.16% -
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 1 444.9 534.9 689.2 795.4 862.1 986.4 1,059 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 76.41 131.4 160 -
Net income 1 -25.58 -35.75 -26.42 -16.22 29.36 102.4 95.46 -
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 66.04 66.04 66.04
Nbr of stocks (in thousands) 37,752 38,605 40,729 42,315 42,755 43,008 - -
Announcement Date 3/2/22 A 3/2/23 A 2/28/24 A 3/4/25 A 2/24/26 A - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
30.6x - - - 2.84B
40.61x7.51x31.61x0.54% 361B
33.87x3.07x18.24x1.48% 262B
36.38x4.9x22.25x0.89% 153B
17.18x1.68x11.81x2.73% 118B
22.09x1.86x15.21x1.73% 99.59B
18.54x1.87x13.24x1.87% 73.67B
23.37x1.72x12.26x2.15% 70.05B
24.5x2.6x14.44x1.74% 52.99B
Average 27.46x 3.15x 17.38x 1.64% 132.56B
Weighted average by Cap. 31.60x 4.24x 21.08x 1.34%

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