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 24.2 - -
Change - 5.95% -42.78% -53.59% -39.05% -15.22% - -
Enterprise Value (EV) 144.5 174.7 90.72 46.83 28.54 24.2 24.2 24.2
Change - 20.88% -48.07% -48.38% -39.05% -15.22% 0% 0%
P/E -25.1x -8.78x -5.45x -4.12x -0.93x -1.33x -1.68x -1.88x
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 0.76x 0.59x 0.54x
EV / Revenue 0x 0x 0x 0x 0x 0.76x 0.59x 0.54x
EV / EBITDA -0x -0x -0x -0x -0x -1.95x -2.72x -2.45x
EV / EBIT -0x -0x -0x -0x -0x -1.42x -1.83x -2.07x
EV / FCF -0x -0x -0x -0x -0x -2.35x -2.26x -
FCF Yield -4.15% -10.8% -18.8% -6.45% -38.2% -42.6% -44.2% -
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 18.600 17.470 7.090 3.170 1.500 1.090 1.090 1.090
Nbr of stocks (in thousands) 8,949 10,096 14,233 14,774 19,029 22,202 - -
Announcement Date 30/03/22 29/03/23 16/04/24 11/04/25 09/04/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-1.33x - - - 24.2M
12.05x3.9x7.71x-.--% 22.44B
28.59x3.38x15.93x-.--% 15.92B
18.36x4.58x15.79x2.44% 15.13B
-68.1x0.93x11.17x0.04% 14.03B
18.82x2.77x11.67x - 8.04B
-10.97x1.21x11.02x-.--% 7.21B
-42.82x0.8x6.22x-.--% 6.31B
-7.88x2.52x14.9x-.--% 5.21B
16.09x0.95x6.98x1.52% 5.08B
Average -3.72x 2.34x 11.27x 0.5% 9.94B
Weighted average by Cap. -1.10x 2.79x 11.55x 0.5%

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