Valuation Rocket Lab Corporation Thailand S.E.

Stocks

End-of-day quote Thailand S.E. Other stock markets 2026-06-22			5-day change	1st Jan Change
3.440 ^THB	0.00%		-1.15%	-

01:02am	Firefly Aerospace expected to secure $110 million US EXIM loan, document shows	RE
06-22	Rocket Lab Launches Victus Haze Mission for US Space Force	MT

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	58,055	-	-
Change	-	-67.66%	50.6%	373.87%	192.65%	55.8%	-	-
Enterprise Value (EV) ¹	4,925	1,679	2,563	12,730	36,688	57,237	57,311	57,294
Change	-	-65.91%	52.65%	396.74%	188.2%	56.01%	0.13%	-0.03%
P/E	-21.9x	-13x	-14.6x	-67x	-189x	-387x	-2,571x	501x
PBR	7.91x	2.66x	4.88x	33x	21.5x	34.1x	33.3x	34.2x
PEG	-	0.3x	-0.5x	-	71.82x	12.9x	30.3x	-1x
Capitalization / Revenue	88.6x	8.46x	11x	29.2x	61.9x	63.4x	44.9x	35.5x
EV / Revenue	79.1x	7.96x	10.5x	29.2x	61x	62.5x	44.3x	35.1x
EV / EBITDA	-112x	-43.6x	-28.2x	-131x	-363x	-1,159x	429x	263x
EV / EBIT	-93.3x	-29.9x	-23.7x	-108x	-288x	-619x	4,572x	280x
EV / FCF	-50.5x	-11.3x	-16.7x	-110x	-114x	-329x	-935x	233x
FCF Yield	-1.98%	-8.87%	-5.99%	-0.91%	-0.88%	-0.3%	-0.11%	0.43%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	-0.56	-0.29	-0.38	-0.38	-0.37	-0.2589	-0.039	0.2
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	62.24	211	244.6	436.2	601.8	915.9	1,294	1,634
EBITDA ¹	-43.89	-38.52	-90.86	-96.94	-101.2	-49.39	133.6	218.2
EBIT ¹	-52.78	-56.18	-108.1	-118.4	-127.4	-92.41	12.54	204.6
Net income ¹	-117.8	-135.9	-182.6	-190.2	-198.2	-150.7	-24.94	113
Net Debt ¹	-590.8	-105.3	-124.2	-2.534	-574.7	-817.5	-743.8	-760.8
Reference price ²	12.28	3.77	5.53	25.47	69.76	100.29	100.29	100.29
Nbr of stocks (in thousands)	449,205	473,257	485,887	499,911	534,156	578,867	-	-
Announcement Date	2/28/22	2/28/23	2/27/24	2/27/25	2/26/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
GE AEROSPACE	43.63x	7.81x	32.35x	0.5%	371B
RTX CORPORATION	31.73x	2.89x	17.18x	1.58%	245B
ROLLS-ROYCE HOLDINGS PLC	37.49x	5.04x	22.98x	0.87%	154B
LOCKHEED MARTIN CORPORATION	16.51x	1.62x	11.39x	2.81%	114B
GENERAL DYNAMICS CORPORATION	20.6x	1.74x	14.24x	1.86%	92.72B
NORTHROP GRUMMAN CORPORATION	18.14x	1.84x	12.99x	1.92%	72.06B
BAE SYSTEMS PLC	23.19x	1.7x	12.11x	2.19%	68.11B
RHEINMETALL AG	33.25x	3.75x	16.47x	1.3%	63.35B
Average	28.07x	3.30x	17.46x	1.63%	147.49B
Weighted average by Cap.	32.64x	4.42x	21.33x	1.33%