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 25.58 - -
Change - 5.95% -42.78% -53.59% -39.05% -10.4% - -
Enterprise Value (EV) 144.5 174.7 90.72 46.83 28.54 25.58 25.58 25.58
Change - 20.88% -48.07% -48.38% -39.05% -10.4% 0% 0%
P/E -25.1x -8.78x -5.45x -4.12x -0.93x -1.46x -1.93x -2.76x
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 0.99x 0.72x 0.65x
EV / Revenue 0x 0x 0x 0x 0x 0.99x 0.72x 0.65x
EV / EBITDA -0x -0x -0x -0x -0x -2x -2.75x -2.82x
EV / EBIT -0x -0x -0x -0x -0x -1.54x -1.97x -2.33x
EV / FCF -0x -0x -0x -0x -0x -1.71x -1.83x -
FCF Yield -4.15% -10.8% -18.8% -6.45% -38.2% -58.6% -54.7% -
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 1.130 1.130 1.130
Nbr of stocks (in thousands) 8,949 10,096 14,233 14,774 19,029 22,633 - -
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.($)
-1.46x - - - 25.58M
33x2.61x16.92x1.37% 140B
20.82x1.16x8.56x0.85% 29.5B
12.52x1.61x8.65x1.88% 25.35B
10x3.29x6.3x-.--% 18.77B
17.3x4.06x14.08x3.81% 14.84B
22.33x2.66x12.57x-.--% 12.79B
-14.06x0.99x24.54x-.--% 12.64B
10.96x0.75x9.22x4.48% 11.42B
17.84x1.11x9.3x1.5% 9.69B
Average 12.93x 2.03x 12.24x 1.54% 27.5B
Weighted average by Cap. 23.28x 2.29x 13.94x 1.41%

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