Company Valuation: Rocket Lab Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025 2026 2027
Capitalization 1 404.4 5,516 1,784 2,687 12,733 47,486 47,486 -
Change - 1,264.05% -67.66% 50.6% 373.87% 272.95% 0% -
Enterprise Value (EV) 1 404.4 4,925 1,679 2,563 12,730 47,260 47,254 47,150
Change - 1,117.95% -65.91% 52.65% 396.74% 271.25% -0.01% -0.22%
P/E ratio -1.53x -21.9x -13x -14.6x -67x -228x -396x 1,160x
PBR - 7.91x 2.66x 4.88x 33x 38x 39.8x 36.2x
PEG - 0.2x 0.3x -0.5x - -93.97x 9.4x -9x
Capitalization / Revenue - 88.6x 8.46x 11x 29.2x 79.1x 52.5x 37.1x
EV / Revenue - 79.1x 7.96x 10.5x 29.2x 78.7x 52.3x 36.8x
EV / EBITDA - -112x -43.6x -28.2x -131x -433x 1,415x 248x
EV / EBIT - -93.3x -29.9x -23.7x -108x -280x -721x 479x
EV / FCF - -50.5x -11.3x -16.7x -110x -179x -1,573x 622x
FCF Yield - -1.98% -8.87% -5.99% -0.91% -0.56% -0.06% 0.16%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -6.61 -0.56 -0.29 -0.38 -0.38 -0.3892 -0.2247 0.0767
Distribution rate - - - - - - - -
Net sales 1 - 62.24 211 244.6 436.2 600.1 904.1 1,282
EBITDA 1 - -43.89 -38.52 -90.86 -96.94 -109.1 33.4 189.9
EBIT 1 - -52.78 -56.18 -108.1 -118.4 -169.1 -65.57 98.37
Net income 1 -55 -117.8 -135.9 -182.6 -190.2 -203.5 -114 56.55
Net Debt 1 - -590.8 -105.3 -124.2 -2.534 -226.2 -232.5 -336.4
Reference price 2 10.11 12.28 3.77 5.53 25.47 88.90 88.90 88.90
Nbr of stocks (in thousands) 40,000 449,205 473,257 485,887 499,911 534,156 534,156 -
Announcement Date 10/05/21 28/02/22 28/02/23 27/02/24 27/02/25 - - -
1USD in Million2USD
Estimates

P/E ratio, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-228.41x78.75x-433.04x-.--% 47.49B
40.71x7.56x31.46x0.49% 308B
39.97x3.38x20.21x1.34% 263B
20.9x5.24x24.88x0.74% 142B
75.4x7.6x35.56x0.61% 98.72B
23.58x1.99x16.46x1.64% 97.98B
25.81x2.56x18.14x1.33% 96.04B
28.86x2.18x15.71x1.76% 81.89B
36.96x3.5x19.57x1.35% 66.35B
414x17.61x70.4x-.--% 48.71B
Average 47.78x 13.04x -18.06x 0.93% 125.03B
Weighted average by Cap. 41.90x 8.13x 8.68x 0.95%
See all sector valuations

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. Equities
  3. RKLB Stock
  4. Valuation Rocket Lab Corporation