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 21.73 - -
Change - 5.95% -42.78% -53.59% -39.05% -23.87% - -
Enterprise Value (EV) 144.5 174.7 90.72 46.83 28.54 21.73 21.73 21.73
Change - 20.88% -48.07% -48.38% -39.05% -23.87% 0% 0%
P/E -25.1x -8.78x -5.45x -4.12x -0.93x -1.19x -1.51x -1.69x
PBR - - - - - - - -
PEG - -0x 0.2x 0.1x -0x 0x 0.1x 0.2x
Capitalization / Revenue 18.5x 8.02x 1.5x 0.95x 1.01x 0.68x 0.53x 0.48x
EV / Revenue 0x 0x 0x 0x 0x 0.68x 0.53x 0.48x
EV / EBITDA -0x -0x -0x -0x -0x -1.75x -2.44x -2.2x
EV / EBIT -0x -0x -0x -0x -0x -1.28x -1.65x -1.86x
EV / FCF -0x -0x -0x -0x -0x -2.11x -2.03x -
FCF Yield -4.15% -10.8% -18.8% -6.45% -38.2% -47.4% -49.2% -
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -0.74 -1.99 -1.3 -0.77 -1.61 -0.82 -0.65 -0.58
Distribution rate - - - - - - - -
Net sales 1 9.002 22 67.35 49.34 28.24 31.8 40.75 45.1
EBITDA 1 -6.506 -18.61 -14.4 -7.974 -24.01 -12.43 -8.895 -9.87
EBIT 1 -6.599 -19.72 -16.26 -11.66 -27.53 -17 -13.2 -11.7
Net income 1 -6.596 -19.68 -16.06 -11.28 -27 -17.16 -13.88 -11.8
Net Debt -21.95 -1.681 -10.19 - - - - -
Reference price 2 18.6000 17.4700 7.0900 3.1700 1.5000 0.9788 0.9788 0.9788
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.($)
-1.27x - - - 23.09M
11.69x3.76x7.45x-.--% 21.77B
18.98x4.74x16.36x2.36% 15.65B
25.97x3.05x14.35x-.--% 14.46B
-48.78x0.94x11.31x0.04% 14.16B
18.8x2.77x11.65x - 8.11B
-9.8x1.25x11.26x-.--% 7.27B
-42.61x0.8x6.2x-.--% 6.28B
-29.9x7.95x20.08x-.--% 5.41B
-7.91x2.22x14.62x-.--% 5.1B
Average -6.48x 3.05x 12.59x 0.3% 9.82B
Weighted average by Cap. -1.55x 3.10x 12.06x 0.42%

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