Company Valuation: Globalstar, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 2,080 2,395 3,640 3,921 7,742 10,733 - -
Change - 15.12% 51.99% 7.72% 97.48% 38.63% - -
Enterprise Value (EV) 1 2,304 2,495 3,943 4,041 7,779 10,422 10,401 10,459
Change - 8.28% 58.06% 2.48% 92.5% 33.98% -0.21% 0.56%
P/E -19.3x -9.5x -97x -52.6x -407x -134x 422x 140x
PBR 5.7x 7.65x 9.63x 10.9x 22x 30.8x 27.4x 17x
PEG - -0x 1.1x -0.5x 5.5x -0x -3x 1x
Capitalization / Revenue 16.7x 16.1x 16.3x 15.7x 28.4x 37.1x 30.7x 25.9x
EV / Revenue 18.5x 16.8x 17.6x 16.1x 28.5x 36x 29.8x 25.3x
EV / EBITDA 59.5x 43.5x 33.8x 29.9x 57.2x 73.6x 59.1x 48.4x
EV / EBIT -35.2x -45.8x -23,898x -4,258x 1,047x 288x 138x 119x
EV / FCF 26.1x 105x -38.9x 22.6x 109x 121x 81.7x -
FCF Yield 3.83% 0.96% -2.57% 4.42% 0.92% 0.83% 1.22% -
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -0.9 -2.1 -0.3 -0.59 -0.15 -0.62 0.1964 0.5926
Distribution rate - - - - - - - -
Net sales 1 124.3 148.5 223.8 250.3 273 289.4 349.1 414
EBITDA 1 38.71 57.4 116.7 135.3 136.1 141.5 175.9 216.2
EBIT 1 -65.5 -54.5 -0.165 -0.949 7.43 36.21 75.35 87.84
Net income 1 -112.6 -258.3 -24.72 -63.16 -19.26 -80.11 24.85 76.17
Net Debt 1 223.6 100 303.6 120.3 36.32 -311 -332.5 -273.9
Reference price 2 17.40 19.95 29.10 31.05 61.04 82.84 82.84 82.84
Nbr of stocks (in thousands) 119,554 120,035 125,075 126,267 126,838 129,563 - -
Announcement Date 2/24/22 A 3/1/23 A 2/28/24 A 2/27/25 A 2/27/26 A - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-133.61x36.01x73.65x-.--% 10.73B
7.58x1.34x4.86x5.83% 80.7B
2.78x2.56x16.68x-.--% 27.15B
-25.62x115.1x-51.32x-.--% 17.54B
51.58x6.98x13.22x1.33% 4.96B
21.05x4.24x10.22x2.3% 3.78B
-5.6x3.04x5.79x-.--% 2.37B
-11.52x2.34x5.41x10.53% 2.28B
-21.16x5.05x32.61x - 1.59B
Average -12.73x 19.63x 12.35x 2.5% 16.79B
Weighted average by Cap. -6.18x 17.57x 6.07x 3.41%

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. GSAT Stock
  4. Valuation Globalstar, Inc.
LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!