Valuation Archer Aviation Inc.

Equities

Market Closed - Nyse Other stock markets 21:00:02 12/12/2025 GMT			5-day change	1st Jan Change
8.300 ^USD	-3.04%		-3.49%	-14.87%

12-10	Archer Aviation Signs Agreement With Saudi Aviation Regulator to Advance Pathway for Electric Air Taxis	MT
12-10	Saudi Arabia's General Authority of Civil Aviation Advances Archer's Pathway for Electric Air Taxi Deployment	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	628.8	1,433	455	1,847	4,939	6,080	-	-
Change	-	127.99%	-68.26%	305.92%	167.43%	23.11%	-	-
Enterprise Value (EV) ¹	628.8	1,433	-66.94	1,389	4,172	4,998	5,512	5,778
Change	-	127.99%	-104.67%	2,175.59%	200.29%	19.79%	10.29%	4.83%
P/E ratio	-20.5x	-1.92x	-1.42x	-3.63x	-6.87x	-8.63x	-8.47x	-9.2x
PBR	-	-	0.92x	5.08x	7.02x	2.44x	3.85x	4.75x
PEG	-	-0x	0x	-0.1x	0.4x	0.3x	-4.38x	1.15x
Capitalization / Revenue	-	-	-	-	-	-	191x	20.4x
EV / Revenue	-	-	-	-	-	-	173x	19.4x
EV / EBITDA	-	-13.3x	0.3x	-4.55x	-11.3x	-10.9x	-11.9x	-12.6x
EV / EBIT	-	-4x	0.19x	-3.11x	-8.19x	-7.82x	-8.86x	-8.82x
EV / FCF	-	-12.6x	0.32x	-4.4x	-9.26x	-9.59x	-10x	-12.8x
FCF Yield	-	-7.97%	310%	-22.7%	-10.8%	-10.4%	-9.98%	-7.81%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	-0.49	-3.14	-1.32	-1.69	-1.42	-0.9618	-0.9804	-0.9022
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	-	-	-	-	-	-	31.87	297.8
EBITDA ¹	-	-108	-224.4	-305.3	-368.9	-459.9	-462.5	-460.4
EBIT ¹	-	-358.3	-347.4	-446.9	-509.7	-639.3	-622	-654.8
Net income ¹	-24.82	-348	-317.3	-457.9	-536.8	-599.5	-718.1	-681.7
Net Debt ¹	-	-	-521.9	-457.4	-766.8	-1,082	-568	-301.7
Reference price ²	10.060	6.040	1.870	6.140	9.750	8.300	8.300	8.300
Nbr of stocks (in thousands)	62,500	237,331	243,295	300,778	506,554	732,547	-	-
Announcement Date	04/06/21	14/03/22	09/03/23	26/02/24	27/02/25	-	-	-

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.($)
ARCHER AVIATION INC.	-8.63x	-	-10.87x	-.--%	6.08B
GE AEROSPACE	41.67x	7.72x	31.83x	0.47%	316B
RTX CORPORATION	35.9x	3.12x	18.52x	1.46%	240B
ROLLS-ROYCE HOLDINGS PLC	18.79x	4.58x	21.8x	0.81%	123B
GENERAL DYNAMICS CORPORATION	21.93x	1.86x	15.4x	1.77%	91.03B
RHEINMETALL AG	59.54x	6.01x	30.24x	0.7%	87.03B
NORTHROP GRUMMAN CORPORATION	21.87x	2.21x	15.66x	1.54%	81.32B
BAE SYSTEMS PLC	24.17x	1.86x	13.45x	2.11%	67.64B
L3HARRIS TECHNOLOGIES, INC.	30.18x	2.92x	16.15x	1.67%	53.67B
AXON ENTERPRISE, INC.	381.01x	16.09x	64.3x	-.--%	44.53B
Average	62.64x	5.15x	21.65x	1.05%	110.97B
Weighted average by Cap.	47.95x	5.09x	24.38x	1.06%