FMP
Astera Labs, Inc. Common Stock
ALAB
NASDAQ
Astera Labs, Inc. designs, manufactures, and sells semiconductor-based connectivity solutions for cloud and AI infrastructure. Its Intelligent Connectivity Platform is comprised of a portfolio of data, network, and memory connectivity products, which are built on a unifying software-defined architecture that enables customers to deploy and operate high performance cloud and AI infrastructure at scale. The company was incorporated in 2017 and is based in Santa Clara, California.
58.79 USD
-1.295 (-2.2%)
Free Cash Flow
Year
2022
2023
2024
2025
2026
2027
2028
2029
Revenue
79.87M
115.79M
396.29M
683.55M
1.18B
2.03B
3.51B
6.05B
Revenue %
-
44.97
242.24
72.49
72.49
72.49
72.49
Operating Cash Flow
-35.9M
-12.72M
136.68M
-48.84M
-84.25M
-145.32M
-250.66M
-432.36M
Operating Cash Flow %
-44.94
-10.98
34.49
-7.15
-7.15
-7.15
-7.15
Cap Ex
-3.87M
-2.76M
-34.24M
-36.17M
-62.39M
-107.61M
-185.62M
-320.17M
Cap Ex %
-4.85
-2.38
-8.64
-5.29
-5.29
-5.29
-5.29
Free Cash Flow
-39.77M
-15.48M
102.43M
-85.02M
-146.64M
-252.94M
-436.28M
-752.53M
Weighted Average Cost Of Capital
Price
58.79
Beta
Diluted Shares Outstanding
131.26M
Costof Debt
3.91
Tax Rate
After Tax Cost Of Debt
3.91
Risk Free Rate
Market Risk Premium
Cost Of Equity
Total Debt
1.29M
Total Equity
7.72B
Total Capital
7.72B
Debt Weighting
0.02
Equity Weighting
99.98
Wacc
5.84
Build Up Free Cash Flow
Year
2022
2023
2024
2025
2026
2027
2028
2029
Revenue
79.87M
115.79M
396.29M
683.55M
1.18B
2.03B
3.51B
6.05B
Operating Cash Flow
-35.9M
-12.72M
136.68M
-48.84M
-84.25M
-145.32M
-250.66M
-432.36M
Cap Ex
-3.87M
-2.76M
-34.24M
-36.17M
-62.39M
-107.61M
-185.62M
-320.17M
Free Cash Flow
-39.77M
-15.48M
102.43M
-85.02M
-146.64M
-252.94M
-436.28M
-752.53M
Wacc
5.84
5.84
5.84
5.84
Pv Lfcf
-
-238.98M
-389.48M
-634.74M
Sum Pv Lfcf
-1.34B
Terminal Value
Growth In Perpetuity Method
Long Term Growth Rate
Wacc
5.84
Free Cash Flow T1
-767.58M
Terminal Value
-20B
Present Terminal Value
-15.06B
Intrinsic Value
Enterprise Value
-16.4B
Net Debt
-78.27M
Equity Value
-16.32B
Diluted Shares Outstanding
131.26M
Equity Value Per Share
-124.31
Projected DCF
-124.31 1.473%
