Company Valuation: Spire Global, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Market Cap 1 470 134.4 163.1 342.1 248.3 519.1 -
Change - -71.4% 21.32% 109.82% -27.44% 109.08% -
Enterprise Value (EV) 470 162.6 236.3 431.1 189.4 519.1 519.1
Change - -65.4% 45.33% 82.43% -56.06% 174.01% 0%
P/E -10.9x -1.5x -2.39x -3.3x 5.03x -7.25x -14.4x
PBR - 1.22x - - - - -
PEG - -0x 0.1x -0.1x -0x 0x 0.3x
Capitalization / Revenue 10.8x 1.67x 1.54x 3.1x 3.47x 6.52x 5.24x
EV / Revenue 0x 0x 0x 0x 0x 6.52x 5.24x
EV / EBITDA -0x -0x -0x -0x -0x -21.4x -217x
EV / EBIT -0x -0x -0x -0x -0x -13.6x -28.8x
EV / FCF -0x -0x -0x -0x -0x -11.3x -24.6x
FCF Yield -15.6% -49.6% -32.9% -13.2% -37.3% -8.82% -4.07%
Dividend per Share 2 - - - - - - -
Rate of return - - - - - - -
EPS 2 -2.48 -5.12 -3.27 -4.26 1.49 -1.83 -0.9225
Distribution rate - - - - - - -
Net sales 1 43.38 80.27 105.7 110.5 71.55 79.57 99
EBITDA 1 -37.52 -32.64 -11 -16.1 -39.65 -24.24 -2.39
EBIT 1 -45.45 -44.54 -25.75 -34.36 -50.58 -38.22 -18.02
Net income 1 -19.31 -89.41 -63.96 -102.8 51.3 -66.36 -34.81
Net Debt - 28.2 73.24 88.95 -58.82 - -
Reference price 2 27.04 7.68 7.82 14.07 7.50 13.27 13.27
Nbr of stocks (in thousands) 17,383 17,501 20,853 24,318 33,100 39,115 -
Announcement Date 3/9/22 3/8/23 3/6/24 3/31/25 3/18/26 - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-7.2x - - - 515M
8.99x1.47x5.32x4.88% 96.03B
2.42x2.44x16.46x-.--% 25.23B
-25.44x115.39x-50.28x-.--% 17.4B
-131.87x35.53x72.66x-.--% 10.59B
51.4x6.96x13.18x1.33% 4.94B
22.24x4.45x10.72x2.2% 3.89B
-5.93x3.14x5.98x-.--% 2.54B
-12.4x2.35x5.45x10.13% 2.39B
Average -10.87x 21.47x 9.94x 2.32% 18.17B
Weighted average by Cap. -3.81x 16.27x 5.86x 3.12%

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. SPIR Stock
  4. Valuation Spire Global, Inc.