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.
58.83 USD
-1.25 (-2.12%)
Operating Data
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
Ebitda
-59.39M
-27.72M
-112.91M
-288.87M
-498.26M
-859.44M
-1.48B
-2.56B
Ebitda %
-74.35
-23.94
-28.49
-42.26
-42.26
-42.26
-42.26
Ebit
-60.19M
-29.5M
-116.07M
-296.49M
-511.41M
-882.11M
-1.52B
-2.62B
Ebit %
-75.36
-25.47
-29.29
-43.37
-43.37
-43.37
-43.37
Depreciation
807k
1.78M
3.15M
7.62M
13.14M
22.67M
39.1M
67.45M
Depreciation %
1.01
1.54
0.8
1.11
1.11
1.11
1.11
Balance Sheet
Year
2022
2023
2024
2025
2026
2027
2028
2029
Total Cash
163.14M
149.31M
914.3M
683.55M
1.18B
2.03B
3.51B
6.05B
Total Cash %
204.26
128.95
230.72
100
100
100
100
Receivables
10.72M
8.34M
38.81M
69.3M
119.53M
206.18M
355.63M
613.42M
Receivables %
13.42
7.2
9.79
10.14
10.14
10.14
10.14
Inventories
28.87M
24.09M
43.22M
154.63M
266.71M
460.05M
793.52M
1.37B
Inventories %
36.15
20.81
10.9
22.62
22.62
22.62
22.62
Payable
10.29M
6.34M
26.92M
57.31M
98.86M
170.52M
294.13M
507.33M
Payable %
12.89
5.47
6.79
8.38
8.38
8.38
8.38
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
Weighted Average Cost Of Capital
Price
58.83
Beta
Diluted Shares Outstanding
131.26M
Costof Debt
3.98
Tax Rate
After Tax Cost Of Debt
3.98
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
5.91
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
Ebitda
-59.39M
-27.72M
-112.91M
-288.87M
-498.26M
-859.44M
-1.48B
-2.56B
Ebit
-60.19M
-29.5M
-116.07M
-296.49M
-511.41M
-882.11M
-1.52B
-2.62B
Tax Rate
-2.01
-2.01
-2.01
-2.01
-2.01
-2.01
-2.01
-2.01
Ebiat
-60.99M
-33.75M
-118.4M
-296.49M
-511.41M
-882.11M
-1.52B
-2.62B
Depreciation
807k
1.78M
3.15M
7.62M
13.14M
22.67M
39.1M
67.45M
Receivables
10.72M
8.34M
38.81M
69.3M
119.53M
206.18M
355.63M
613.42M
Inventories
28.87M
24.09M
43.22M
154.63M
266.71M
460.05M
793.52M
1.37B
Payable
10.29M
6.34M
26.92M
57.31M
98.86M
170.52M
294.13M
507.33M
Cap Ex
-3.87M
-2.76M
-34.24M
-36.17M
-62.39M
-107.61M
-185.62M
-320.17M
Ufcf
-93.36M
-31.52M
-178.5M
-436.54M
-681.43M
-1.18B
-2.03B
-3.5B
Wacc
5.91
5.91
5.91
5.91
Pv Ufcf
-643.4M
-1.05B
-1.71B
-2.78B
Sum Pv Ufcf
-6.24B
Terminal Value
Growth In Perpetuity Method
Long Term Growth Rate
Wacc
5.91
Free Cash Flow T1
-3.57B
Terminal Value
-91.26B
Present Terminal Value
-68.49B
Intrinsic Value
Enterprise Value
-74.73B
Net Debt
-78.27M
Equity Value
-74.66B
Diluted Shares Outstanding
131.26M
Equity Value Per Share
-568.76
Projected DCF
-568.76 1.103%
