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 (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 15.93K
335.44x12.96x94.66x-.--% 1,401B
9.35x1.25x11.27x3.5% 220B
15.42x0.82x5.6x1.6% 103B
35.13x8.88x22.62x1.1% 75.72B
7.21x0.32x2.6x0.94% 67.56B
8.27x1.23x13.92x3.17% 59.21B
11.73x0.27x3.35x5% 48.09B
23.61x1.37x7.66x2.27% 47.07B
7.63x0.07x0.66x7.62% 42.5B
Average 50.42x 3.02x 18.04x 2.8% 206.36B
Weighted average by Cap. 232.28x 9.39x 67.34x 0.94%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA