Company Valuation: AST SpaceMobile, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 410.7 343.2 543.4 4,227 20,397 11,929 - -
Change - -16.43% 58.31% 677.97% 382.51% -41.52% - -
Enterprise Value (EV) 1 93.95 109.4 517 3,815 20,280 13,819 14,903 15,389
Change - 16.45% 372.56% 637.97% 431.55% -31.86% 7.84% 3.26%
P/E -21.5x -8.31x -5.64x -10.9x -54.2x -17.3x -31.1x -332x
PBR - 4.4x 13.3x 9.17x 14.8x 7.3x 8.43x 8.21x
PEG - -0.1x -0.1x -0.1x 1.8x -0.2x 0.7x 3.7x
Capitalization / Revenue 33.1x 24.8x - 957x 288x 71.3x 19.6x 6.91x
EV / Revenue 7.57x 7.91x - 864x 286x 82.6x 24.5x 8.91x
EV / EBITDA -1.12x -0.78x -3.34x -25.9x -107x -35x 174x 11.6x
EV / EBIT -1.08x -0.75x -2.32x -15.7x -70.5x -20.2x -43.1x 45.3x
EV / FCF -0.7x -0.51x -1.93x -12.7x -17.8x -7.05x -9.97x -21.3x
FCF Yield -143% -195% -51.8% -7.87% -5.6% -14.2% -10% -4.7%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -0.37 -0.58 -1.07 -1.94 -1.34 -2.294 -1.278 -0.1198
Distribution rate - - - - - - - -
Net sales 1 12.4 13.82 - 4.418 70.92 167.2 609.1 1,727
EBITDA 1 -83.83 -141.1 -154.6 -147.4 -189.1 -394.8 85.68 1,332
EBIT 1 -86.75 -145.8 -222.4 -242.8 -287.7 -683.2 -346 339.6
Net income 1 -30.55 -31.64 -87.56 -300.1 -341.9 -695.8 -386.6 -151.9
Net Debt 1 -316.8 -233.8 -26.37 -412 -117 1,891 2,974 3,460
Reference price 2 7.94 4.82 6.03 21.10 72.63 39.79 39.79 39.79
Nbr of stocks (in thousands) 51,730 71,210 90,111 200,345 280,837 299,789 - -
Announcement Date 3/31/22 3/31/23 4/1/24 3/3/25 3/2/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
629.22x40.92x83.65x - 2,003B
13.38x2.54x6.41x2.83% 157B
32.34x5.3x22x0.26% 155B
10.45x2.22x5.99x5.3% 141B
29.45x5.36x9.39x1.76% 124B
7.72x1.35x4.87x5.83% 80.57B
18.73x2.16x8.17x3.72% 72.57B
14.32x2.34x7.68x2.93% 69.58B
13.19x1.41x4.8x3.44% 36.4B
Average 85.42x 7.07x 17.00x 3.26% 315.55B
Weighted average by Cap. 449.34x 29.81x 61.87x 3.01%

Y-o-Y evolution of P/E

Valuation ratios - P/E - AST SpaceMobile, Inc.

Historical PBR trend

Valuation ratios - PBR - AST SpaceMobile, Inc.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - AST SpaceMobile, Inc.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - AST SpaceMobile, Inc.


Year-on-year evolution of the Yield

Valuation ratios - Yield - AST SpaceMobile, Inc.
  1. Stock Market
  2. Stocks
  3. ASTS Stock
  4. ASTS23 Stock
  5. Valuation AST SpaceMobile, Inc.