Financials SpaceX (Space Exploration Technologies) Thailand S.E.
Stocks
SPACEX03
TH0241124708
Wireless Telecommunications Services
|
End-of-day quote
Thailand S.E.
2026-10-15
|
5-day change | 1st Jan Change | ||
| 1.650 THB | -6.78% |
|
-11.76% | - |
| 07:00pm | OpenAI Hires SpaceX's Graham Seamans to Lead Cybersecurity Sales | MT |
| 06:13pm | Eutelsat Shares Surge as Starlink Restrictions in Ukraine Boost Case for European Satellite Networks | MT |
Projected Income Statement: SpaceX (Space Exploration Technologies)
| Fiscal Period: December | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|
| Net sales 1 | - | 45,340 | 117,083 | 201,056 |
| Change | - | - | 158.24% | 71.72% |
| EBITDA 1 | - | 22,320 | 69,205 | 132,968 |
| Change | - | - | 210.05% | 92.14% |
| EBIT 1 | - | 6,331 | 32,605 | 71,500 |
| Change | - | - | 414.97% | 119.29% |
| Interest Paid 1 | - | -2,506 | -3,828 | -7,862 |
| Earnings before Tax (EBT) 1 | - | 3,338 | 31,422 | 65,264 |
| Change | - | - | 841.47% | 107.7% |
| Net income 1 | -4,937 | 2,359 | 29,720 | 64,535 |
| Change | - | 147.78% | 1,159.82% | 117.14% |
| Announcement Date | 3/30/26 | - | - | - |
1USD in Million
Estimates
Forecast Balance Sheet: SpaceX (Space Exploration Technologies)
| Fiscal Period: December | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|
| Net Debt 1 | - | -45,186 | 69,776 | 157,351 |
| Change | - | - | 254.42% | 125.51% |
| Announcement Date | 3/30/26 | - | - | - |
1USD in Million
Estimates
Cash Flow Forecast: SpaceX (Space Exploration Technologies)
| Fiscal Period: December | 2026 | 2027 | 2028 |
|---|---|---|---|
| CAPEX 1 | 65,647 | 164,222 | 192,149 |
| Change | - | 150.16% | 17.01% |
| Free Cash Flow (FCF) 1 | -49,841 | -102,718 | -88,136 |
| Change | - | -106.09% | 14.2% |
| Announcement Date | - | - | - |
1USD in Million
Estimates
Forecast Financial Ratios: SpaceX (Space Exploration Technologies)
| Fiscal Period: December | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|
Profitability | ||||
| EBITDA Margin (%) | - | 49.23% | 59.11% | 66.14% |
| EBIT Margin (%) | - | 13.96% | 27.85% | 35.56% |
| EBT Margin (%) | - | 7.36% | 26.84% | 32.46% |
| Net margin (%) | - | 5.2% | 25.38% | 32.1% |
| FCF margin (%) | - | -109.93% | -87.73% | -43.84% |
| FCF / Net Income (%) | - | -2,112.73% | -345.61% | -136.57% |
Profitability | ||||
| ROA | - | 2.48% | 10.42% | 17.03% |
| ROE | - | 2.34% | 13.01% | 26.32% |
Financial Health | ||||
| Leverage (Debt/EBITDA) | - | - | 1.01x | 1.18x |
| Debt / Free cash flow | - | - | -0.68x | -1.79x |
Capital Intensity | ||||
| CAPEX / Current Assets (%) | - | 144.79% | 140.26% | 95.57% |
| CAPEX / EBITDA (%) | - | 294.11% | 237.3% | 144.51% |
| CAPEX / FCF (%) | - | -131.71% | -159.88% | -218.01% |
Items per share | ||||
| Cash flow per share 1 | - | 2.088 | 4.077 | 11.15 |
| Change | - | - | 95.26% | 173.46% |
| Dividend per Share 1 | - | - | - | - |
| Change | - | - | - | - |
| Book Value Per Share 1 | - | 16 | 16.3 | 22.14 |
| Change | - | - | 1.91% | 35.83% |
| EPS 1 | -8.44 | 0.0902 | 2.122 | 4.758 |
| Change | - | 101.07% | 2,251.85% | 124.18% |
| Nbr of stocks (in thousands) | - | 13,572,822 | 13,572,822 | 13,572,822 |
| Announcement Date | 3/30/26 | - | - | - |
1USD
Estimates
| 2026 * | 2027 * | |
|---|---|---|
| P/E | 1,618x | 68.8x |
| PBR | 9.13x | 8.96x |
| EV / Sales | 43.5x | 17.8x |
| Yield | - | - |
EPS & Dividend
Y-o-Y evolution of P/E
Year-on-year evolution of the Yield
Sell
Buy
Mean consensus
BUY
Number of Analysts
38
Last Close Price
146.03USD
Average target price
222.71USD
Spread / Average Target
+52.51%
Quarterly revenue - Rate of surprise
- Stock Market
- Stocks
- SPCX Stock
- SPACEX03 Stock
- Financials SpaceX (Space Exploration Technologies)
Select your edition
All financial news and data tailored to specific country editions
