Company Valuation: Rocket Lab Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 5,516 1,784 2,687 12,733 37,263 27,523 - -
Change - -67.66% 50.6% 373.87% 192.65% -26.14% - -
Enterprise Value (EV) 1 4,925 1,679 2,563 12,730 36,688 25,623 25,706 25,698
Change - -65.91% 52.65% 396.74% 188.2% -30.16% 0.32% -0.03%
P/E -21.9x -13x -14.6x -67x -189x -167x -504x 575x
PBR 7.91x 2.66x 4.88x 33x 21.5x 8.1x 9.76x 10.5x
PEG - 0.3x -0.5x - 71.82x 6.5x 7.5x -3x
Capitalization / Revenue 88.6x 8.46x 11x 29.2x 61.9x 28.7x 20.7x 15.8x
EV / Revenue 79.1x 7.96x 10.5x 29.2x 61x 26.7x 19.3x 14.7x
EV / EBITDA -112x -43.6x -28.2x -131x -363x -482x 311x 98.9x
EV / EBIT -93.3x -29.9x -23.7x -108x -288x -273x -4,374x 136x
EV / FCF -50.5x -11.3x -16.7x -110x -114x -116x -310x -584x
FCF Yield -1.98% -8.87% -5.99% -0.91% -0.88% -0.86% -0.32% -0.17%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -0.56 -0.29 -0.38 -0.38 -0.37 -0.2748 -0.0912 0.08
Distribution rate - - - - - - - -
Net sales 1 62.24 211 244.6 436.2 601.8 959.2 1,331 1,742
EBITDA 1 -43.89 -38.52 -90.86 -96.94 -101.2 -53.19 82.62 259.8
EBIT 1 -52.78 -56.18 -108.1 -118.4 -127.4 -93.87 -5.878 188.9
Net income 1 -117.8 -135.9 -182.6 -190.2 -198.2 -182.9 -79.64 57.54
Net Debt 1 -590.8 -105.3 -124.2 -2.534 -574.7 -1,900 -1,817 -1,826
Reference price 2 12.28 3.77 5.53 25.47 69.76 45.99 45.99 45.99
Nbr of stocks (in thousands) 449,205 473,257 485,887 499,911 534,156 598,460 - -
Announcement Date 28/02/22 28/02/23 27/02/24 27/02/25 26/02/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
35.95x6.57x27.24x0.58% 325B
29.85x2.93x16.84x1.48% 259B
26.97x1.79x13.27x1.69% 176B
-114.53x1.65x43.72x-.--% 137B
28.93x4.2x17.53x1.18% 138B
18.82x1.8x13.04x2.43% 133B
29.94x3.28x14.88x1.37% 138B
20.51x1.74x14.32x1.78% 96.15B
35.51x8.1x24.96x0.27% 79.89B
Average 12.44x 3.56x 20.64x 1.2% 164.69B
Weighted average by Cap. 16.16x 3.72x 20.99x 1.17%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Rocket Lab Corporation

Historical PBR trend

Valuation ratios - PBR - Rocket Lab Corporation

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Rocket Lab Corporation

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Rocket Lab Corporation


Year-on-year evolution of the Yield

Valuation ratios - Yield - Rocket Lab Corporation
  1. Stock Market
  2. Stocks
  3. RKLB Stock
  4. RKLB Stock
  5. Valuation Rocket Lab Corporation