Company Valuation: Ballard Power Systems Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 3,738 1,429 1,111 497.4 767.7 667.2 - -
Change - -61.78% -22.26% -55.22% 54.35% -13.09% - -
Enterprise Value (EV) 1 2,631 530.6 377.4 -82.7 262.8 183.2 0.7816 20.11
Change - -79.83% -28.87% -121.91% 417.75% -30.27% -99.57% 2,473.34%
P/E -32.2x -8.25x -6.3x -1.54x -8.51x -12x -17.5x -21.6x
PBR 2.81x 1.23x 1.12x 0.74x 1.3x 1.2x 1.26x 1.3x
PEG - -0.2x -3.65x -0x 0.1x 0.3x 0.6x 1.1x
Capitalization / Revenue 35.8x 17.1x 10.8x 7.13x 7.72x 6.52x 4.7x 4.09x
EV / Revenue 25.2x 6.33x 3.69x -1.19x 2.64x 1.79x 0.01x 0.12x
EV / EBITDA -32x -3.68x -2.51x 0.49x -2.6x -4.28x -0.03x -1.11x
EV / EBIT -29.9x -3.34x -2.32x 0.45x -2.54x -3.34x -0.02x -0.56x
EV / FCF -28.1x -3.19x -2.59x 0.62x -3.98x -4.66x -0.01x -0.37x
FCF Yield -3.56% -31.3% -38.6% 162% -25.1% -21.5% -7,576% -270%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -0.39 -0.58 -0.59 -1.08 -0.3 -0.1845 -0.1266 -0.1026
Distribution rate - - - - - - - -
Net sales 1 104.5 83.79 102.4 69.73 99.4 102.3 142.1 163.2
EBITDA 1 -82.19 -144 -150.1 -168.1 -100.9 -42.84 -30.65 -18.17
EBIT 1 -88.1 -158.9 -162.9 -183.3 -103.5 -54.83 -45.16 -36.16
Net income 1 -114.4 -173.5 -177.7 -324.2 -90.91 -54.61 -44.26 -32.69
Net Debt 1 -1,107 -898 -733.2 -580.1 -504.9 -484 -666.4 -647.1
Reference price 2 12.556 4.788 3.718 1.661 2.553 2.213 2.213 2.213
Nbr of stocks (in thousands) 297,688 298,375 298,720 299,421 300,739 301,506 - -
Announcement Date 3/12/22 3/17/23 3/11/24 3/13/25 3/12/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-5.44x4.43x-17.91x-.--% 2.95B
-40.05x7.93x-186.69x-.--% 2.44B
-5.45x5.8x-9.7x-.--% 1.25B
-44.07x13.45x1612.41x-.--% 1.17B
-12.12x1.86x-4.44x-.--% 674M
23.98x1.75x9.48x-.--% 419M
-6.6x51.62x-7.87x - 158M
Average -12.82x 12.41x 199.33x 0% 1.29B
Weighted average by Cap. -18.92x 7.24x 151.31x 0%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA



Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. BLDP Stock
  4. BLDP Stock
  5. Valuation Ballard Power Systems Inc.
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!