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 26.86 - -
Change - 5.95% -42.78% -53.59% -39.05% -5.89% - -
Enterprise Value (EV) 144.5 174.7 90.72 46.83 28.54 26.86 26.86 26.86
Change - 20.88% -48.07% -48.38% -39.05% -5.89% 0% 0%
P/E -25.1x -8.78x -5.45x -4.12x -0.93x -1.42x -1.83x -1.98x
PBR - - - - - - - -
PEG - -0x 0.2x 0.1x -0x 0x 0.1x 0.26x
Capitalization / Revenue 18.5x 8.02x 1.5x 0.95x 1.01x 0.83x 0.68x 0.65x
EV / Revenue 0x 0x 0x 0x 0x 0.83x 0.68x 0.65x
EV / EBITDA -0x -0x -0x -0x -0x -2.03x -2.92x -2.52x
EV / EBIT -0x -0x -0x -0x -0x -1.5x -1.99x -2.16x
EV / FCF -0x -0x -0x -0x -0x -2.61x -2.51x -
FCF Yield -4.15% -10.8% -18.8% -6.45% -38.2% -38.3% -39.8% -
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 1.210 1.210 1.210
Nbr of stocks (in thousands) 8,949 10,096 14,233 14,774 19,029 22,202 - -
Announcement Date 3/30/22 3/29/23 4/16/24 4/11/25 4/9/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-1.42x - - - 26.86M
12.93x4.21x8.37x-.--% 24.1B
20.52x5.14x17.66x2.12% 16.76B
29.87x3.52x16.58x-.--% 16.49B
-68.61x0.85x10.15x0.05% 13.04B
19.7x2.91x12.26x - 8.48B
-11.8x1.19x11.4x-.--% 7.19B
-43.23x0.81x6.27x-.--% 6.34B
-12.11x2.6x12.92x-.--% 6.34B
126.94x4.22x16.47x-.--% 5.67B
Average 7.28x 2.83x 12.45x 0.27% 10.45B
Weighted average by Cap. 6.74x 3.21x 12.49x 0.38%

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