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 31.91 - -
Change - 5.95% -42.78% -53.59% -39.05% 11.8% - -
Enterprise Value (EV) 144.5 174.7 90.72 46.83 28.54 31.91 31.91 31.91
Change - 20.88% -48.07% -48.38% -39.05% 11.8% 0% 0%
P/E -25.1x -8.78x -5.45x -4.12x -0.93x -1.82x -2.4x -3.44x
PBR - - - - - - - -
PEG - -0x 0.2x 0.1x -0x 0x 0.1x 0.1x
Capitalization / Revenue 18.5x 8.02x 1.5x 0.95x 1.01x 1.24x 0.9x 0.81x
EV / Revenue 0x 0x 0x 0x 0x 1.24x 0.9x 0.81x
EV / EBITDA -0x -0x -0x -0x -0x -2.49x -3.43x -3.51x
EV / EBIT -0x -0x -0x -0x -0x -1.92x -2.46x -2.91x
EV / FCF -0x -0x -0x -0x -0x -2.13x -2.28x -
FCF Yield -4.15% -10.8% -18.8% -6.45% -38.2% -47% -43.9% -
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -0.74 -1.99 -1.3 -0.77 -1.61 -0.7733 -0.5867 -0.41
Distribution rate - - - - - - - -
Net sales 1 9.002 22 67.35 49.34 28.24 25.76 35.41 39.19
EBITDA 1 -6.506 -18.61 -14.4 -7.974 -24.01 -12.8 -9.31 -9.08
EBIT 1 -6.599 -19.72 -16.26 -11.66 -27.53 -16.61 -12.99 -10.97
Net income 1 -6.596 -19.68 -16.06 -11.28 -27 -16.93 -13.43 -11
Net Debt -21.95 -1.681 -10.19 - - - - -
Reference price 2 18.600 17.470 7.090 3.170 1.500 1.410 1.410 1.410
Nbr of stocks (in thousands) 8,949 10,096 14,233 14,774 19,029 22,633 - -
Announcement Date 30/3/22 29/3/23 16/4/24 11/4/25 9/4/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-1.82x - - - 31.91M
11.7x3.92x7.53x-.--% 21.97B
18.52x4.28x15.47x3.67% 16.39B
-14.62x1.08x25.27x-.--% 13.25B
22.66x2.68x12.68x-.--% 12.82B
17.22x2.23x10.98x0.14% 8.03B
-7.85x1.36x12.9x-.--% 7.47B
-20.21x0.85x7.89x-.--% 6.21B
-6.42x2.13x24.51x-.--% 5.5B
-21.97x12.34x89.08x-.--% 5.32B
Average -0.28x 3.43x 22.92x 0.42% 9.7B
Weighted average by Cap. 4.74x 3.26x 18.14x 0.63%

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