Financials SpaceX (Space Exploration Technologies) Thailand S.E.
Stocks
SPACEX80
TH015012B206
Wireless Telecommunications Services
|
End-of-day quote
Thailand S.E.
29/09/2026
|
5-day change | 1st Jan Change | ||
| 4.900 THB | -1.61% |
|
-4.85% | - |
| 09-30 | Tesla lines up $30 billion credit lines as capex, AI push accelerate | RE |
| 09-29 | Trump, tech executives sign 'morally binding' AI document | RE |
Projected Income Statement: SpaceX (Space Exploration Technologies)
| Fiscal Period: December | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|
| Net sales 1 | - | 44,543 | 112,771 | 196,628 |
| Change | - | - | 153.17% | 74.36% |
| EBITDA 1 | - | 20,668 | 64,986 | 129,035 |
| Change | - | - | 214.43% | 98.56% |
| EBIT 1 | - | 4,203 | 29,349 | 70,457 |
| Change | - | - | 598.35% | 140.07% |
| Interest Paid 1 | - | -2,516 | -4,039 | -9,263 |
| Earnings before Tax (EBT) 1 | - | 1,062 | 28,864 | 63,958 |
| Change | - | - | 2,618.39% | 121.58% |
| Net income 1 | -4,937 | 890 | 26,818 | 58,217 |
| Change | - | 118.03% | 2,913.19% | 117.08% |
| Announcement Date | 3/30/26 A | - | - | - |
1USD in Million
Estimates
Forecast Balance Sheet: SpaceX (Space Exploration Technologies)
| Fiscal Period: December | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|
| Net Debt 1 | - | -47,016 | 61,988 | 155,425 |
| Change | - | - | 231.84% | 150.73% |
| Announcement Date | 3/30/26 A | - | - | - |
1USD in Million
Estimates
Cash Flow Forecast: SpaceX (Space Exploration Technologies)
| Fiscal Period: December | 2026 | 2027 | 2028 |
|---|---|---|---|
| CAPEX 1 | 66,500 | 168,149 | 194,783 |
| Change | - | 152.86% | 15.84% |
| Free Cash Flow (FCF) 1 | -46,917 | -109,373 | -84,086 |
| Change | - | -133.12% | 23.12% |
| Announcement Date | - | - | - |
1USD in Million
Estimates
Forecast Financial Ratios: SpaceX (Space Exploration Technologies)
| Fiscal Period: December | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|
Profitability | ||||
| EBITDA Margin (%) | - | 46.4% | 57.63% | 65.62% |
| EBIT Margin (%) | - | 9.43% | 26.03% | 35.83% |
| EBT Margin (%) | - | 2.38% | 25.6% | 32.53% |
| Net margin (%) | - | 2% | 23.78% | 29.61% |
| FCF margin (%) | - | -105.33% | -96.99% | -42.76% |
| FCF / Net Income (%) | - | -5,271.45% | -407.83% | -144.44% |
Profitability | ||||
| ROA | - | 1.2% | 10.98% | 18.83% |
| ROE | - | -0.11% | 13.83% | 27.55% |
Financial Health | ||||
| Leverage (Debt/EBITDA) | - | - | 0.95x | 1.2x |
| Debt / Free cash flow | - | - | -0.57x | -1.85x |
Capital Intensity | ||||
| CAPEX / Current Assets (%) | - | 149.29% | 149.11% | 99.06% |
| CAPEX / EBITDA (%) | - | 321.76% | 258.75% | 150.95% |
| CAPEX / FCF (%) | - | -141.74% | -153.74% | -231.65% |
Items per share | ||||
| Cash flow per share 1 | - | 2.731 | 4.862 | 11.15 |
| Change | - | - | 78.06% | 129.34% |
| Dividend per Share 1 | - | - | - | - |
| Change | - | - | - | - |
| Book Value Per Share 1 | - | 16 | 16.3 | 22.14 |
| Change | - | - | 1.91% | 35.83% |
| EPS 1 | -8.44 | -0.0491 | 1.885 | 4.346 |
| Change | - | 99.42% | 3,939.59% | 130.54% |
| Nbr of stocks (in thousands) | - | 13,572,822 | 13,572,822 | 13,572,822 |
| Announcement Date | 3/30/26 A | - | - | - |
1USD
Estimates
| 2026 * | 2027 * | |
|---|---|---|
| P/E | -3,040x | 79.2x |
| PBR | 9.33x | 9.16x |
| EV / Sales | 43.3x | 18.1x |
| Yield | - | - |
EPS & Dividend
Y-o-Y evolution of P/E
Year-on-year evolution of the Yield
Sell
Buy
Mean consensus
BUY
Number of Analysts
37
Last Close Price
145.47USD
Average target price
223.82USD
Spread / Average Target
+53.86%
Quarterly revenue - Rate of surprise
- Stock Market
- Stocks
- SPCX Stock
- SPACEX80 Stock
- Financials SpaceX (Space Exploration Technologies)
Select your edition
All financial news and data tailored to specific country editions
