Company Valuation: Expion360 Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2022 2023 2024 2025
Market Cap 1 15.64 37.31 5.01 6.546
Change - 138.52% -86.57% 30.67%
Enterprise Value (EV) 1 13 39.34 5.491 4.484
Change - 202.66% -86.04% -18.34%
P/E - - -0.11x -0.6x
PBR - - 1.99x 1.01x
PEG - - - 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 - - -252.3 -13.57
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 2,760.001 6,468.003 28.680 8.135
Nbr of stocks (in thousands) 5.67 5.77 175 805
Announcement Date 3/30/23 3/28/24 3/31/25 3/17/26
1USD in Million2USD
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 3.54M
-332.61x3.22x17.34x-.--% 50.09B
79.41x2.67x17.61x0.07% 21.91B
16.85x1.41x12.39x1.47% 17.4B
25.53x1.42x11.21x0.49% 7.61B
18.67x - - 0.54% 7.34B
310.34x3.95x53.68x0.06% 7B
13.66x0.53x6.84x1.66% 4.7B
21.39x - - 0.94% 4.68B
27.49x2.66x14.06x0.67% 4.35B
Average 20.08x 2.26x 19.02x 0.65% 12.51B
Weighted average by Cap. -94.68x 2.62x 17.90x 0.4%

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.