Company Valuation: Bloom Energy Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Capitalization 1 3,848 3,923 3,316 5,077 20,550 37,927 - -
Change - 1.95% -15.48% 53.1% 304.8% 84.56% - -
Enterprise Value (EV) 1 3,760 3,986 3,498 5,288 20,905 38,042 37,555 36,814
Change - 6.03% -12.25% 51.18% 295.31% 81.98% -1.28% -1.97%
P/E ratio -23.1x -11.8x -10.4x -171x -235x 143x 56.9x 33.3x
PBR -2,083x 10.4x 7.09x 9.05x 31.7x 32.3x 19.5x 12x
PEG - -0.2x 0.8x 1.9x -1x -0x 0x 0.5x
Capitalization / Revenue 3.96x 3.27x 2.49x 3.44x 10.2x 11.9x 7.71x 5.42x
EV / Revenue 3.87x 3.32x 2.62x 3.59x 10.3x 12x 7.64x 5.26x
EV / EBITDA 268x 132x 42.8x 32.9x 77x 77.5x 36.9x 22.3x
EV / EBIT -32.8x -15.3x -16.7x 231x 287x 120x 51.8x 27.8x
EV / FCF -34x -12.9x -7.67x 160x 366x -1,454x 63.1x 32.5x
FCF Yield -2.94% -7.74% -13% 0.63% 0.27% -0.07% 1.59% 3.08%
Dividend per Share 2 - - - - - - 0.0333 0.0333
Rate of return - - - - - - 0.02% 0.02%
EPS 2 -0.95 -1.62 -1.42 -0.13 -0.37 0.9473 2.377 4.065
Distribution rate - - - - - - 1.4% 0.82%
Net sales 1 972.2 1,199 1,333 1,474 2,024 3,181 4,916 6,993
EBITDA 1 14.03 30.13 81.79 160.7 271.6 491 1,017 1,652
EBIT 1 -114.5 -261 -208.9 22.91 72.8 316.1 725.5 1,322
Net income 1 -164.4 -301.4 -302.1 -29.23 -88.43 275 741.9 1,316
Net Debt 1 -88.38 63.08 182 211.6 354.3 114.8 -372 -1,113
Reference price 2 21.93 19.12 14.80 22.21 86.89 135.19 135.19 135.19
Nbr of stocks (in thousands) 175,465 205,179 224,049 228,576 236,511 280,548 - -
Announcement Date 10/02/22 09/02/23 15/02/24 27/02/25 05/02/26 - - -
1USD in Million2USD
Estimates

P/E ratio, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
142.71x11.96x77.48x-.--% 37.93B
27.32x4.12x19.06x1.38% 155B
345.25x3.95x47.28x - 42.26B
72x0.88x20.54x1.68% 18.88B
47.24x4.03x30.49x0.32% 15.54B
69.76x - - 0.62% 14.34B
74.17x4.42x39.94x0.46% 14.08B
75.8x9.31x59.22x0.61% 13.99B
93.46x8.71x67.27x0.24% 12.26B
Average 105.30x 5.92x 45.16x 0.67% 36.03B
Weighted average by Cap. 94.31x 5.28x 35.39x 0.99%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Equities
  3. BE Stock
  4. Valuation Bloom Energy Corporation