Projected Income Statement: Astera Labs, Inc.

Forecast Balance Sheet: Astera Labs, Inc.

Fiscal Period: December 2023 2024 2025 2026 2027 2028
Net Debt 1 - -914 -1,189 -1,664 -2,487 -3,556
Change - - -30.09% -39.97% -49.46% -42.98%
Announcement Date 21/02/24 10/02/25 10/02/26 - - -
1USD in Million
Estimates

Cash Flow Forecast: Astera Labs, Inc.

Fiscal Period: December 2024 2025 2026 2027 2028
CAPEX 1 34.24 37.54 50.28 64.99 100.6
Change - 9.63% 33.93% 29.25% 54.84%
Free Cash Flow (FCF) 1 102.4 281.8 393.6 690.5 920
Change - 175.07% 39.71% 75.42% 33.22%
Announcement Date 10/02/25 10/02/26 - - -
1USD in Million
Estimates

Forecast Financial Ratios: Astera Labs, Inc.

Fiscal Period: December 2023 2024 2025 2026 2027 2028

Profitability

      
EBITDA Margin (%) - 30.97% 40.03% 38.76% 38.15% 39.25%
EBIT Margin (%) - 30.18% 39.23% 36.51% 38.46% 39.65%
EBT Margin (%) - -20.64% 25.59% 24.22% 24.92% 25.79%
Net margin (%) - -21.05% 25.7% 23.01% 23.85% 24.6%
FCF margin (%) - 25.85% 33.05% 25.47% 31.47% 33.14%
FCF / Net Income (%) - -122.79% 128.58% 110.69% 131.95% 134.71%

Profitability

      
ROA - 22.92% 22.57% 27.14% 28.77% 27.58%
ROE - 33.06% 28.43% 27.92% 26.59% 25.55%

Financial Health

      
Leverage (Debt/EBITDA) - - - - - -
Debt / Free cash flow - - - - - -

Capital Intensity

      
CAPEX / Current Assets (%) - 8.64% 4.4% 3.25% 2.96% 3.62%
CAPEX / EBITDA (%) - 27.9% 11% 8.39% 7.76% 9.23%
CAPEX / FCF (%) - 33.43% 13.32% 12.77% 9.41% 10.94%

Items per share

      
Cash flow per share 1 - 1.041 1.778 2.704 3.812 4.707
Change - - 70.8% 52.04% 40.99% 23.49%
Dividend per Share 1 - - - - - -
Change - - - - - -
Book Value Per Share 1 - 7.35 7.595 10.8 14.64 19.59
Change - - 3.33% 42.24% 35.54% 33.77%
EPS 1 -0.71 -0.64 1.22 2.069 2.986 3.643
Change - 9.86% 290.62% 69.62% 44.3% 22%
Nbr of stocks (in thousands) - 158,611 168,904 171,408 171,408 171,408
Announcement Date 21/02/24 10/02/25 10/02/26 - - -
1USD
Estimates
2026 *2027 *
P/E ratio 153x 106x
PBR 29.3x 21.7x
EV / Sales 34.1x 23.6x
Yield - -

EPS & Dividend

Y-o-Y evolution of P/E

Year-on-year evolution of the Yield

Trader
Investor
Global
Quality
ESG MSCI
B
Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
26
Last Close Price
317.06USD
Average target price
244.97USD
Spread / Average Target
-22.74%

Quarterly revenue - Rate of surprise

  1. Stock Market
  2. Equities
  3. ALAB Stock
  4. Financials Astera Labs, Inc.