Company Valuation: flyExclusive, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025
Market Cap 1 273.4 280.4 93.09 57.33 85.31
Change - 2.57% -66.8% -38.41% 48.82%
Enterprise Value (EV) 414.1 488.2 322.9 275.8 299.1
Change - 17.91% -33.87% -14.59% 8.48%
P/E - - -1.95x -2.93x -4.06x
PBR - - 1.97x -0.24x -0.39x
PEG - - - 0x 0.71x
Capitalization / Revenue 1.31x 0.88x 0.3x 0.18x 0.23x
EV / Revenue 0x 0x 0x 0x 0x
EV / EBITDA 0x 0x -0x -0x -0x
EV / EBIT -0x -0x -0x -0x -0x
EV / FCF - - - - -
FCF Yield - - - - -
Dividend per Share 2 - - - - -
Rate of return - - - - -
EPS 2 - - -2.813 -1.074 -1.012
Distribution rate - - - - -
Net sales 1 208.3 320 315.4 327.3 375.9
EBITDA 1 14.65 10.81 -25.25 -55.4 -26.33
EBIT 1 -2.704 -12.31 -51.23 -79.98 -49.92
Net income 1 8.086 6.048 -46.84 -21.07 -17.59
Net Debt 140.7 207.8 229.8 218.4 213.8
Reference price 2 9.720 9.970 5.500 3.150 4.110
Nbr of stocks (in thousands) 28,125 28,125 16,925 18,200 20,758
Announcement Date 05/05/23 05/05/23 01/05/24 24/03/25 05/03/26
1USD in Million2USD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 59.97M
16.18x0.88x7.88x0.98% 52.45B
12.21x0.75x7.45x-.--% 33.87B
13.68x1.34x6.22x1.91% 26.8B
7.84x0.78x3.77x2.21% 23.44B
17.08x0.76x7.39x1.7% 20.77B
87.79x2.12x13.16x0.07% 19.86B
30.77x1.08x5.91x3.48% 16.51B
-9.78x1.6x11.14x-.--% 15.68B
8.27x1.02x4.29x3.97% 11.87B
Average 20.45x 1.15x 7.47x 1.59% 22.13B
Weighted average by Cap. 19.72x 1.08x 7.50x 1.34%

Y-o-Y evolution of P/E

Valuation ratios - P/E - flyExclusive, Inc.

Historical PBR trend

Valuation ratios - PBR - flyExclusive, Inc.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - flyExclusive, Inc.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - flyExclusive, Inc.

  1. Stock Market
  2. Stocks
  3. FLYX Stock
  4. Valuation flyExclusive, Inc.