Company Valuation: Archer Aviation Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Capitalization 1 1,433 455 1,847 4,939 5,509 4,705 - -
Change - -68.26% 305.92% 167.43% 11.54% -14.59% - -
Enterprise Value (EV) 1 1,433 -66.94 1,389 4,172 5,509 4,268 4,487 4,251
Change - -104.67% 2,175.59% 200.29% 32.05% -22.53% 5.12% -5.24%
P/E ratio -1.92x -1.42x -3.63x -6.87x -7.6x -4.8x -5.07x -6.16x
PBR - 0.92x 5.08x 7.02x - 3.12x 4.38x 4.65x
PEG - 0x -0.1x 0.4x 0.3x -0.1x 0.97x 0.3x
Capitalization / Revenue - - - - 18,364x 315x 41.1x 9.18x
EV / Revenue - - - - 18,364x 286x 39.2x 8.3x
EV / EBITDA -13.3x 0.3x -4.55x -11.3x -11.4x -5.91x -6.45x -7.53x
EV / EBIT -4x 0.19x -3.11x -8.19x -7.55x -4.57x -5.37x -5.54x
EV / FCF -12.6x 0.32x -4.4x -9.26x - -4.76x -5.87x -8.44x
FCF Yield -7.97% 310% -22.7% -10.8% - -21% -17% -11.8%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -3.14 -1.32 -1.69 -1.42 -0.99 -1.317 -1.248 -1.026
Distribution rate - - - - - - - -
Net sales 1 - - - - 0.3 14.95 114.4 512.4
EBITDA 1 -108 -224.4 -305.3 -368.9 -481.8 -722 -695.8 -564.8
EBIT 1 -358.3 -347.4 -446.9 -509.7 -729.3 -934.6 -836.1 -767.7
Net income 1 -348 -317.3 -457.9 -536.8 -618.2 -960.8 -956.4 -822.1
Net Debt 1 - -521.9 -457.4 -766.8 - -437.5 -218.9 -454.2
Reference price 2 6.040 1.870 6.140 9.750 7.520 6.320 6.320 6.320
Nbr of stocks (in thousands) 237,331 243,295 300,778 506,554 732,592 744,539 - -
Announcement Date 14/03/22 09/03/23 26/02/24 27/02/25 02/03/26 - - -
1USD in Million2USD
Estimates

P/E ratio, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
-4.8x285.56x-5.91x-.--% 4.71B
40.19x7.28x30.39x0.53% 342B
36.74x3.27x19.3x1.41% 279B
35.35x4.74x22.02x0.96% 147B
26.29x2.59x18.38x1.33% 104B
21.85x1.83x15.11x1.79% 96B
32.28x2.39x17.25x1.58% 89.99B
72.75x7.48x32.27x0.64% 88.32B
31.23x3.23x17.74x1.38% 67.56B
56.26x3.06x19.62x0.27% 51.07B
Average 34.81x 32.14x 18.62x 0.99% 126.96B
Weighted average by Cap. 38.05x 5.62x 22.81x 1.05%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Equities
  3. ACHR Stock
  4. Valuation Archer Aviation Inc.
SPRING SALE -40%: The Best Tools Reserved for Subscribers to Identify Tomorrow's Top Investments!
d
:
:
BENEFIT NOW