Company Valuation: Beyond Meat

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 4,127 784.7 574.4 245.2 372 231.6 - -
Change - -80.99% -26.8% -57.32% 51.74% -37.74% - -
Enterprise Value (EV) 1 4,551 1,668 1,601 1,254 193.2 476.7 678.8 842.3
Change - -63.34% -4.04% -21.7% -84.59% 146.7% 42.39% 24.08%
P/E -22.6x -2.14x -1.69x -1.55x 0.83x -2.88x -1.18x -
PBR 31.2x -3.86x -1.12x -0.41x -1,344x -2.91x -0.37x -0.49x
PEG - -0x 0.2x 0x -0x 0x -0x -
Capitalization / Revenue 8.88x 1.87x 1.67x 0.75x 1.35x 0.94x 0.93x 0.92x
EV / Revenue 9.79x 3.98x 4.66x 3.84x 0.7x 1.94x 2.72x 3.36x
EV / EBITDA -40.4x -6x -5.95x -12.3x -1.08x -4.18x -7.11x -7.23x
EV / EBIT -26x -4.87x -4.68x -8.03x -0.82x -2.86x -5.4x -5.05x
EV / FCF -10.4x -4.27x -13.5x -35.4x -1.23x -4.72x -3.9x -5.17x
FCF Yield -9.61% -23.4% -7.39% -2.83% -81.4% -21.2% -25.6% -19.4%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -86.4 -172.5 -157.8 -72.9 29.57 -4.68 -11.4 -
Distribution rate - - - - - - - -
Net sales 1 464.7 418.9 343.4 326.5 275.5 246.2 249.6 250.9
EBITDA 1 -112.8 -278 -269.2 -101.7 -178.4 -114 -95.42 -116.6
EBIT 1 -174.9 -342.8 -341.9 -156.1 -234.6 -166.9 -125.6 -166.8
Net income 1 -182.1 -366.1 -338.1 -160.3 178.7 -90.8 -121.2 -
Net Debt 1 424.1 883.8 1,027 1,009 -178.8 245.1 447.2 610.7
Reference price 2 1,954.80 369.30 267.00 112.80 24.60 13.47 13.47 13.47
Nbr of stocks (in thousands) 2,111 2,125 2,151 2,173 15,123 17,194 - -
Announcement Date 2/24/22 2/23/23 2/27/24 2/26/25 3/31/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-2.88x1.94x-4.18x - 232M
-6.93x - - - 63.71M
Average -4.91x 1.94x -4.18x 147.66M
Weighted average by Cap. -3.75x 1.94x -4.18x

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. BYND Stock
  4. Valuation Beyond Meat