Projected Income Statement: Beam Global

Forecast Balance Sheet: Beam Global

Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Net Debt -21.9 -1.68 -10.2 - - - - -
Change - 92.33% -507.14% - - - - -
Announcement Date 3/30/22 3/29/23 4/16/24 4/11/25 4/9/26 - - -
Estimates

Cash Flow Forecast: Beam Global

Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
CAPEX 1 0.4983 0.872 0.937 0.828 0.418 0.5 2.1
Change - 75.01% 7.45% -11.63% -49.52% 19.62% 320%
Free Cash Flow (FCF) 1 -6.905 -18.99 -19.02 -3.021 -10.9 -15 -14
Change - -174.96% -0.15% 84.11% -260.81% -37.61% 6.67%
Announcement Date 3/30/22 3/29/23 4/16/24 4/11/25 4/9/26 - -
1USD in Million
Estimates

Forecast Financial Ratios: Beam Global

Fiscal Period: December 2020 2021 2022 2023 2024 2025 2026 2027 2028

Profitability

         
EBITDA Margin (%) - -72.28% -84.62% -21.38% -16.16% -85.04% -49.71% -26.29% -23.17%
EBIT Margin (%) - -73.31% -89.64% -24.14% -23.63% -97.51% -64.47% -36.7% -27.99%
EBT Margin (%) - -73.26% -89.47% -23.83% -23.06% -97.07% -66.96% -38.98% -
Net margin (%) - -73.27% -89.48% -23.84% -22.87% -95.63% -65.71% -37.93% -28.07%
FCF margin (%) - -76.7% -86.32% -28.23% -6.12% -38.6% -58.23% -39.54% -
FCF / Net Income (%) - 104.68% 96.46% 118.4% 26.78% 40.37% 88.62% 104.24% -

Profitability

         
ROA -16.2% -12.98% -35.85% -17.12% -14.44% -20.23% - - -
ROE -29.81% -23.93% -80.03% -44.15% -24.84% -81.66% - - -

Financial Health

         
Leverage (Debt/EBITDA) - - - - - - - - -
Debt / Free cash flow - - - - - - - - -

Capital Intensity

         
CAPEX / Current Assets (%) - 5.54% 3.96% 1.39% 1.68% 1.48% 1.94% 5.93% -
CAPEX / EBITDA (%) - -7.66% -4.69% -6.51% -10.38% -1.74% -3.9% -22.56% -
CAPEX / FCF (%) - -7.22% -4.59% -4.93% -27.41% -3.83% -3.33% -15% -

Items per share

         
Cash flow per share 1 - - - - - - - - -
Change - - - - - - - - -
Dividend per Share 1 - - - - - - - - -
Change - - - - - - - - -
Book Value Per Share 1 - - - - - - - - -
Change - - - - - - - - -
EPS 1 - -0.74 -1.99 -1.3 -0.77 -1.61 -0.7733 -0.5867 -0.41
Change - - -168.92% 34.67% 40.77% -109.09% 51.97% 24.14% 30.11%
Nbr of stocks (in thousands) - 8,949 10,096 14,233 14,774 19,029 22,633 22,633 22,633
Announcement Date - 3/30/22 3/29/23 4/16/24 4/11/25 4/9/26 - - -
1USD
Estimates
2026 *2027 *
P/E -1.85x -2.44x
PBR - -
EV / Sales 1.26x 0.91x
Yield - -

EPS & Dividend



Y-o-Y evolution of P/E

 
Trader
Investor
-
Global
-
Quality
-
ESG MSCI
-
Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
3
Last Close Price
1.430USD
Average target price
2.500USD
Spread / Average Target
+74.83%

Quarterly revenue - Rate of surprise

  1. Stock Market
  2. Stocks
  3. BEEM Stock
  4. Financials Beam Global
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!