Company Valuation: Spire Global, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Market Cap 1 470 134.4 163.1 342.1 248.3 472.5 -
Change - -71.4% 21.32% 109.82% -27.44% 90.33% -
Enterprise Value (EV) 470 162.6 236.3 431.1 189.4 472.5 472.5
Change - -65.4% 45.33% 82.43% -56.06% 149.44% 0%
P/E -10.9x -1.5x -2.39x -3.3x 5.03x -6.38x -12.7x
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 5.91x 4.74x
EV / Revenue 0x 0x 0x 0x 0x 5.91x 4.74x
EV / EBITDA -0x -0x -0x -0x -0x -19.2x -120x
EV / EBIT -0x -0x -0x -0x -0x -12.4x -26.2x
EV / FCF -0x -0x -0x -0x -0x -5.73x -24.6x
FCF Yield -15.6% -49.6% -32.9% -13.2% -37.3% -17.4% -4.06%
Dividend per Share 2 - - - - - - -
Rate of return - - - - - - -
EPS 2 -2.48 -5.12 -3.27 -4.26 1.49 -1.894 -0.9475
Distribution rate - - - - - - -
Net sales 1 43.38 80.27 105.7 110.5 71.55 80.01 99.71
EBITDA 1 -37.52 -32.64 -11 -16.1 -39.65 -24.57 -3.952
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 -67.2 -36.06
Net Debt - 28.2 73.24 88.95 -58.82 - -
Reference price 2 27.04 7.68 7.82 14.07 7.50 12.08 12.08
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.($)
-6.38x - - - 473M
7.32x1.32x4.78x6.05% 77.75B
2.68x2.5x16.25x-.--% 26.21B
-27.06x120.94x-53.93x-.--% 18.53B
-133.68x36.03x73.68x-.--% 10.74B
53.77x7.21x13.64x1.27% 5.17B
20.88x4.2x10.14x2.32% 3.74B
-5.46x2.99x5.7x-.--% 2.29B
-10.82x2.3x5.33x11.22% 2.12B
Average -10.97x 22.19x 9.45x 2.61% 16.34B
Weighted average by Cap. -6.66x 19.52x 4.93x 3.48%

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.