Company Valuation: Expion360 Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2022 2023 2024 2025
Market Cap 1 15.65 37.31 5.01 6.546
Change - 138.5% -86.57% 30.67%
Enterprise Value (EV) 1 13 39.34 5.491 4.484
Change - 202.62% -86.04% -18.34%
P/E -1.87x -4.98x -0.11x -0.6x
PBR 1.35x 6.98x 1.99x 1.01x
PEG 0.1x 0.4x 0x 0x
Capitalization / Revenue 2.18x 6.24x 0.89x 0.68x
EV / Revenue 1.81x 6.58x 0.98x 0.46x
EV / EBITDA -2.25x -5.65x -0.83x -0.42x
EV / EBIT -2.18x -5.49x -0.81x -0.42x
EV / FCF -4.2x -14.6x -4.65x -0.67x
FCF Yield -23.8% -6.85% -21.5% -148%
Dividend per Share 2 - - - -
Rate of return - - - -
EPS 2 -122.8 -108.3 -21.03 -1.131
Distribution rate - - - -
Net sales 1 7.163 5.981 5.625 9.652
EBITDA 1 -5.789 -6.964 -6.58 -10.59
EBIT 1 -5.953 -7.17 -6.754 -10.7
Net income 1 -7.537 -7.456 -13.48 -6.235
Net Debt 1 -2.646 2.026 0.4815 -2.062
Reference price 2 230.0000 539.0000 2.3900 0.6779
Nbr of stocks (in thousands) 68 69.2 2,096 9,657
Announcement Date 3/30/23 3/28/24 3/31/25 3/17/26
1USD in Million2USD
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 4.61M
-498.13x3.33x17.64x-.--% 51.29B
94.47x2.8x19.13x0.06% 22.88B
18.09x1.47x13.02x1.37% 18.71B
18.18x - - 0.55% 7.14B
330.71x4.37x58.02x0.05% 7.76B
23.77x1.34x10.41x0.53% 7.06B
33.18x3.36x18.31x0.52% 5.22B
24.97x - - 0.8% 5.44B
13.06x0.54x6.74x1.69% 4.8B
Average 6.48x 2.46x 20.47x 0.62% 13.03B
Weighted average by Cap. -152.03x 2.77x 19.01x 0.39%

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. XPON Stock
  4. Valuation Expion360 Inc.