ARCHER AVIATION INC. |
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 4.005 USD | +0.12% |
|
+0.63% | -34.77% |
Valuation
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Capitalization 1 | 628.8 | 1,433 | 455 | 1,847 | 1,290 | - | - |
| Enterprise Value (EV) 1 | 628.8 | 1,433 | -66.94 | 1,389 | 1,200 | 1,353 | 1,356 |
| P/E ratio | -20.5 x | -1.92 x | -1.42 x | -3.63 x | -2.71 x | -3.14 x | -2.68 x |
| Yield | - | - | - | - | - | - | - |
| Capitalization / Revenue | - | - | - | - | 252 x | 17.7 x | 6.05 x |
| EV / Revenue | - | - | - | - | 235 x | 18.5 x | 6.36 x |
| EV / EBITDA | - | -13.3 x | 0.3 x | -4.55 x | -3.37 x | -4.58 x | -4.48 x |
| EV / FCF | - | -12.6 x | 0.32 x | -4.4 x | -3.11 x | -4.25 x | -3.18 x |
| FCF Yield | - | -7.97% | 310% | -22.7% | -32.1% | -23.5% | -31.4% |
| Price to Book | - | - | 0.92 x | 5.08 x | 54.9 x | -8.12 x | -5.92 x |
| Nbr of stocks (in thousands) | 62,500 | 237,331 | 243,295 | 300,778 | 322,453 | - | - |
| Reference price 2 | 10.06 | 6.040 | 1.870 | 6.140 | 4.000 | 4.000 | 4.000 |
| Announcement Date | 21-06-04 | 22-03-14 | 23-03-09 | 24-02-26 | - | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | - | - | - | - | 5.113 | 73.06 | 213.1 |
| EBITDA 1 | - | -108 | -224.4 | -305.3 | -356.2 | -295.7 | -303 |
| EBIT 1 | - | -358.3 | -347.4 | -446.9 | -427.3 | -328.4 | -383.9 |
| Operating Margin | - | - | - | - | -8,357.58% | -449.5% | -180.14% |
| Earnings before Tax (EBT) 1 | - | -347.8 | -317.3 | -457.4 | -460.8 | -415.7 | -569.3 |
| Net income 1 | -24.82 | -348 | -317.3 | -457.9 | -456.5 | -405.1 | -511.8 |
| Net margin | - | - | - | - | -8,928.08% | -554.55% | -240.18% |
| EPS 2 | -0.4900 | -3.140 | -1.320 | -1.690 | -1.477 | -1.273 | -1.491 |
| Free Cash Flow 1 | - | -114.2 | -207.3 | -315.9 | -385.5 | -318.3 | -426.3 |
| FCF margin | - | - | - | - | -7,538.82% | -435.63% | -200.06% |
| FCF Conversion (EBITDA) | - | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - | - |
| Dividend per Share 2 | - | - | - | - | - | - | - |
| Announcement Date | 21-06-04 | 22-03-14 | 23-03-09 | 24-02-26 | - | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2021 Q4 | 2022 Q1 | 2022 Q2 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 | 2025 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | - | - | - | - | - | - | - | - | - | 0.9667 | 0.9667 | 0.9667 | 3.867 | 3.15 |
| EBITDA 1 | - | -39.1 | -49.2 | -60.1 | -76 | -79 | -76.3 | -64.8 | -85.2 | -86.19 | -92.02 | -86.46 | -90.2 | -46.85 |
| EBIT 1 | -53.3 | -65.3 | -80.2 | -93.8 | -108.1 | -112 | -181.4 | -46.2 | -107.3 | -100.2 | -106.2 | -102 | -105.9 | -55.7 |
| Operating Margin | - | - | - | - | - | - | - | - | - | -10,368.07% | -10,986.17% | -10,554.27% | -2,739.44% | -1,768.25% |
| Earnings before Tax (EBT) 1 | -43.3 | -59.2 | -71.7 | -91 | -95.4 | -113.1 | -183.9 | -51.5 | -108.9 | -108.9 | -115.2 | -113.2 | -124.5 | -54.8 |
| Net income 1 | -43 | -59.2 | -71.7 | -91 | -95.4 | -113.1 | -184.1 | -51.6 | -109.1 | -108.9 | -115.2 | -113.2 | -126.2 | -40.5 |
| Net margin | - | - | - | - | - | - | - | - | - | -11,264.51% | -11,912.49% | -11,707.16% | -3,262.96% | -1,285.71% |
| EPS 2 | 1.360 | -0.2500 | -0.3000 | -0.3800 | -0.3900 | -0.4600 | -0.7300 | -0.1900 | -0.3400 | -0.3549 | -0.3721 | -0.3579 | -0.3833 | -0.3300 |
| Dividend per Share 2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 22-03-14 | 22-05-12 | 22-08-10 | 22-11-10 | 23-03-09 | 23-05-11 | 23-08-10 | 23-11-09 | 24-02-26 | - | - | - | - | - |
1USD in Million2USD
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | 63.5 | 66.5 |
| Net Cash position 1 | - | - | 522 | 457 | 89.6 | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | -0.2146 x | -0.2195 x |
| Free Cash Flow 1 | - | -114 | -207 | -316 | -385 | -318 | -426 |
| ROE (net income / shareholders' equity) | - | - | -53.2% | -67.4% | -191% | - | - |
| ROA (Net income/ Total Assets) | - | - | -47.3% | -51.4% | -89.7% | -141% | -129% |
| Assets 1 | - | - | 671.1 | 890.9 | 509.1 | 286.8 | 396.2 |
| Book Value Per Share 2 | - | - | 2.040 | 1.210 | 0.0700 | -0.4900 | -0.6800 |
| Cash Flow per Share 2 | - | - | -0.8300 | -1.000 | -0.9500 | -0.7500 | -0.4500 |
| Capex 1 | - | - | 6.9 | 44.3 | 42.9 | 101 | 151 |
| Capex / Sales | - | - | - | - | 838.55% | 137.91% | 70.86% |
| Announcement Date | 21-06-04 | 22-03-14 | 23-03-09 | 24-02-26 | - | - | - |
1USD in Million2USD
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Sell
Buy
Mean consensus
BUY
Number of Analysts
7
Last Close Price
4
USD
Average target price
9.357
USD
Spread / Average Target
+133.93%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| -34.77% | 1.29B | |
| +20.61% | 134B | |
| +9.98% | 78.49B | |
| +2.35% | 71.98B | |
| +19.72% | 50.34B | |
| +35.64% | 42.56B | |
| -0.26% | 40.16B | |
| +40.77% | 31.56B | |
| +78.54% | 23.98B | |
| +21.91% | 23.51B |
- Stock Market
- Equities
- ACHR Stock
- Financials Archer Aviation Inc.
