Company Valuation: Canoo Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2019 2020 2021 2022 2023
Market Cap 1 381.2 3,252 1,843 424.4 202.2
Change - 753.13% -43.32% -76.98% -52.36%
Enterprise Value (EV) 1 452.3 2,570 1,626 459.6 311.6
Change - 468.26% -36.73% -71.74% -32.21%
P/E -0.24x -17x -5.07x -0.68x -0.49x
PBR -520x 5.69x 5.35x 1.85x 0.91x
PEG -0x 0.2x -0.1x -0x 0x
Capitalization / Revenue - 1,275,309,562x - - 228,193,596x
EV / Revenue - - - - -
EV / EBITDA -2.68x -13.3x -3.69x -0.93x -1.23x
EV / EBIT -2.6x -12.9x -3.61x -0.91x -1.16x
EV / FCF - - - - -
FCF Yield - - - - -
Dividend per Share 2 - - - - -
Rate of return - - - - -
EPS 2 -19,532 -374.3 -699.9 -832.6 -243.8
Distribution rate - - - - -
Net sales - 2.55 - - 0.886
EBITDA 1 -168.9 -192.6 -441 -495.2 -254
EBIT 1 -173.7 -199.7 -449.9 -506.8 -267.8
Net income 1 -182.4 -89.82 -346.8 -487.7 -302
Net Debt 1 71.12 -681.8 -217.1 35.27 109.4
Reference price 2 4,673.595793 6,347.994286 3,551.196803 565.799490 118.311893
Nbr of stocks (in thousands) 81.6 512 519 750 1,709
Announcement Date 18/09/20 31/03/21 01/03/22 30/03/23 01/04/24
1USD in Million2USD
Estimates


P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 15.93K
367.69x13.37x96.96x-.--% 1,471B
9.89x1.27x11.59x3.29% 233B
14.5x0.8x5.44x1.79% 99.57B
35.48x8.97x22.87x1.1% 75.33B
7.04x0.32x2.55x0.95% 64.04B
7.29x1.19x13.73x3.71% 52.27B
10.23x0.26x3.24x5.19% 46.26B
11.48x0.68x9.22x3.96% 44.56B
21.67x1.26x7.15x2.49% 42.44B
Average 53.92x 3.12x 19.20x 2.5% 212.9B
Weighted average by Cap. 258.40x 9.82x 70.16x 0.85%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Canoo Inc.

Historical PBR trend

Valuation ratios - PBR - Canoo Inc.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Canoo Inc.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Canoo Inc.