Company Valuation: Applied Energetics, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 57.15 498.1 413.3 467.9 136.9 404.8
Change - 771.72% -17.04% 13.22% -70.75% 195.72%
Enterprise Value (EV) 1 56.5 496.1 408.5 467.7 138 399.3
Change - 777.99% -17.65% 14.49% -70.5% 189.43%
P/E -17.8x -88.3x -70.3x -63.3x -14.8x -27.2x
PBR 33.6x 168x 74.1x 289x 349x 55x
PEG - -1.4x -26.8x -2.5x -0.6x -0.5x
Capitalization / Revenue 325x - 316x 178x 56.4x 877x
EV / Revenue 321x - 312x 178x 56.9x 865x
EV / EBITDA -10.8x -90.5x -71.7x -64.4x -15.4x -27.3x
EV / EBIT -10.8x -90.2x -70.8x -63.2x -15x -26.7x
EV / FCF -28.5x -228x -207x -601x -90.1x -85.2x
FCF Yield -3.51% -0.44% -0.48% -0.17% -1.11% -1.17%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.0169 -0.0272 -0.0279 -0.035 -0.0433 -0.0665
Distribution rate - - - - - -
Net sales 1 0.1759 - 1.308 2.631 2.427 0.4617
EBITDA 1 -5.223 -5.482 -5.696 -7.268 -8.958 -14.65
EBIT 1 -5.24 -5.502 -5.77 -7.396 -9.177 -14.93
Net income 1 -3.23 -5.425 -5.772 -7.35 -9.175 -14.87
Net Debt 1 -0.6421 -2.055 -4.733 -0.1581 1.094 -5.442
Reference price 2 0.3000 2.4000 1.9600 2.2150 0.6400 1.8100
Nbr of stocks (in thousands) 190,486 207,562 210,849 211,237 213,860 223,619
Announcement Date 4/12/21 3/31/22 3/30/23 3/26/24 3/28/25 3/30/26
1USD in Million2USD
Estimates


P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 189M
20.29x1.62x9.96x1.71% 1.42B
-10.25x5.26x42.05x - 50.61M
Average 5.02x 3.44x 26.00x 1.71% 551.69M
Weighted average by Cap. 19.24x 1.74x 11.06x 1.71%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


  1. Stock Market
  2. Stocks
  3. AERG Stock
  4. Valuation Applied Energetics, Inc.
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!