Financials SpaceX (Space Exploration Technologies) Thailand S.E.
Stocks
SPACEX80
TH015012B206
Wireless Telecommunications Services
|
End-of-day quote
Thailand S.E.
13/08/2026
|
5-day change | 1st Jan Change | ||
| 4.880 THB | +7.49% |
|
+31.18% | - |
| 02:47am | Musk discloses 48.4% stake in SpaceX in regulatory filing | RE |
| 08-13 | S&P 500 CEO Pay Soars, Driven by Musk Package, AFL-CIO Study Says | MT |
Projected Income Statement: SpaceX (Space Exploration Technologies)
| Fiscal Period: December | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|
| Net sales 1 | - | 44,626 | 97,070 | 155,298 |
| Change | - | - | 117.52% | 59.99% |
| EBITDA 1 | - | 21,565 | 57,353 | 114,287 |
| Change | - | - | 165.95% | 99.27% |
| EBIT 1 | - | 5,534 | 19,819 | 50,304 |
| Change | - | - | 258.16% | 153.81% |
| Interest Paid 1 | - | -1,847 | -3,724 | -5,584 |
| Earnings before Tax (EBT) 1 | - | 2,213 | 20,715 | 51,732 |
| Change | - | - | 836.16% | 149.73% |
| Net income 1 | -4,937 | 1,706 | 14,260 | 48,541 |
| Change | - | 134.55% | 736.11% | 240.4% |
| Announcement Date | 30/03/26 | - | - | - |
1USD in Million
Estimates
Forecast Balance Sheet: SpaceX (Space Exploration Technologies)
| Fiscal Period: December | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|
| Net Debt 1 | - | -61,540 | -8,497 | 2,823 |
| Change | - | - | 86.19% | 133.22% |
| Announcement Date | 30/03/26 | - | - | - |
1USD in Million
Estimates
Cash Flow Forecast: SpaceX (Space Exploration Technologies)
| Fiscal Period: December | 2026 | 2027 | 2028 |
|---|---|---|---|
| CAPEX 1 | 70,604 | 116,577 | 108,655 |
| Change | - | 65.11% | -6.8% |
| Free Cash Flow (FCF) 1 | -47,199 | -70,294 | -49,120 |
| Change | - | -48.93% | 30.12% |
| Announcement Date | - | - | - |
1USD in Million
Estimates
Forecast Financial Ratios: SpaceX (Space Exploration Technologies)
| Fiscal Period: December | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|
Profitability | ||||
| EBITDA Margin (%) | - | 48.32% | 59.08% | 73.59% |
| EBIT Margin (%) | - | 12.4% | 20.42% | 32.39% |
| EBT Margin (%) | - | 4.96% | 21.34% | 33.31% |
| Net margin (%) | - | 3.82% | 14.69% | 31.26% |
| FCF margin (%) | - | -105.77% | -72.42% | -31.63% |
| FCF / Net Income (%) | - | -2,767.43% | -492.95% | -101.19% |
Profitability | ||||
| ROA | - | 0.2% | 1.03% | 2.5% |
| ROE | - | 3.37% | 7.56% | 16.33% |
Financial Health | ||||
| Leverage (Debt/EBITDA) | - | - | - | 0.02x |
| Debt / Free cash flow | - | - | - | -0.06x |
Capital Intensity | ||||
| CAPEX / Current Assets (%) | - | 158.21% | 120.1% | 69.97% |
| CAPEX / EBITDA (%) | - | 327.4% | 203.26% | 95.07% |
| CAPEX / FCF (%) | - | -149.59% | -165.84% | -221.2% |
Items per share | ||||
| Cash flow per share 1 | - | 1.768 | 6.417 | 9.225 |
| Change | - | - | 263.02% | 43.76% |
| Dividend per Share 1 | - | - | - | - |
| Change | - | - | - | - |
| Book Value Per Share 1 | - | 11.07 | 12.92 | 16.34 |
| Change | - | - | 16.69% | 26.51% |
| EPS 1 | -8.44 | 0.092 | 1.317 | 4.474 |
| Change | - | 101.09% | 1,331.03% | 239.69% |
| Nbr of stocks (in thousands) | - | 13,181,780 | 13,181,780 | 13,181,780 |
| Announcement Date | 30/03/26 | - | - | - |
1USD
Estimates
| 2026 * | 2027 * | |
|---|---|---|
| P/E | 1,588x | 111x |
| PBR | 13.2x | 11.3x |
| EV / Sales | 41.8x | 19.8x |
| 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
35
Last Close Price
141.29USD
Average target price
232.44USD
Spread / Average Target
+64.51%
Quarterly revenue - Rate of surprise
- Stock Market
- Stocks
- SPCX Stock
- SPACEX80 Stock
- Financials SpaceX (Space Exploration Technologies)
Select your edition
All financial news and data tailored to specific country editions
