Company Valuation: Beam Global

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 166.5 176.4 100.9 46.83 28.54 25.98 - -
Change - 5.95% -42.78% -53.59% -39.05% -9% - -
Enterprise Value (EV) 144.5 174.7 90.72 46.83 28.54 25.98 25.98 25.98
Change - 20.88% -48.07% -48.38% -39.05% -9% 0% 0%
P/E -25.1x -8.78x -5.45x -4.12x -0.93x -1.37x -1.77x -1.92x
PBR - - - - - - - -
PEG - -0x 0.2x 0.1x -0x 0x 0.1x 0.25x
Capitalization / Revenue 18.5x 8.02x 1.5x 0.95x 1.01x 0.8x 0.66x 0.62x
EV / Revenue 0x 0x 0x 0x 0x 0.8x 0.66x 0.62x
EV / EBITDA -0x -0x -0x -0x -0x -1.96x -2.83x -2.44x
EV / EBIT -0x -0x -0x -0x -0x -1.45x -1.93x -2.09x
EV / FCF -0x -0x -0x -0x -0x -2.52x -2.43x -
FCF Yield -4.15% -10.8% -18.8% -6.45% -38.2% -39.7% -41.2% -
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -0.74 -1.99 -1.3 -0.77 -1.61 -0.855 -0.66 -0.61
Distribution rate - - - - - - - -
Net sales 1 9.002 22 67.35 49.34 28.24 32.4 39.4 41.6
EBITDA 1 -6.506 -18.61 -14.4 -7.974 -24.01 -13.22 -9.19 -10.65
EBIT 1 -6.599 -19.72 -16.26 -11.66 -27.53 -17.87 -13.48 -12.45
Net income 1 -6.596 -19.68 -16.06 -11.28 -27 -18.04 -14.17 -12.55
Net Debt -21.95 -1.681 -10.19 - - - - -
Reference price 2 18.600 17.470 7.090 3.170 1.500 1.170 1.170 1.170
Nbr of stocks (in thousands) 8,949 10,096 14,233 14,774 19,029 22,202 - -
Announcement Date 3/30/22 A 3/29/23 A 4/16/24 A 4/11/25 A 4/9/26 A - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
-1.37x - - - 25.98M
13.17x4.3x8.54x-.--% 24.55B
19.75x4.94x16.97x2.2% 16.15B
30.68x3.62x17.06x-.--% 16.94B
-69.13x0.85x10.25x0.05% 13.16B
19.98x2.96x12.45x - 8.63B
-11.77x1.19x11.39x-.--% 7.18B
-12.5x2.65x13.13x-.--% 6.55B
-44.15x0.82x6.38x-.--% 6.48B
125.05x4.43x17.27x-.--% 5.92B
Average 6.97x 2.86x 12.60x 0.28% 10.56B
Weighted average by Cap. 6.74x 3.23x 12.57x 0.37%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. BEEM Stock
  4. Valuation Beam Global