Company Valuation: Plug Power Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 16,271 7,211 2,725 1,941 2,704 1,984 - -
Change - -55.68% -62.21% -28.77% 39.34% -26.64% - -
Enterprise Value (EV) 1 13,005 6,723 3,203 2,465 3,039 2,759 2,780 2,820
Change - -48.3% -52.36% -23.04% 23.31% -9.23% 0.75% 1.45%
P/E -34.4x -9.9x -1.96x -0.79x -1.39x -3.59x -9.1x -15.8x
PBR 3.42x 1.77x 0.92x 0.96x 2.25x 3.22x 3.7x 4.28x
PEG - -0.2x -0x -0x 0x 0x 0.2x 0.4x
Capitalization / Revenue 32.4x 10.3x 3.06x 3.09x 3.81x 2.42x 2.03x 1.67x
EV / Revenue 25.9x 9.58x 3.59x 3.92x 4.28x 3.36x 2.84x 2.38x
EV / EBITDA -38.5x -15x -3.95x -2.7x -5.2x -14.4x -27.4x -104x
EV / EBIT -29.7x -9.89x -2.38x -1.22x -2.07x -9.55x -16x -82.5x
EV / FCF -23.6x -5.2x -1.78x -2.32x -4.7x -7.21x 604x 34.8x
FCF Yield -4.24% -19.2% -56.3% -43.1% -21.3% -13.9% 0.17% 2.87%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -0.82 -1.25 -2.3 -2.68 -1.42 -0.3959 -0.1561 -0.0896
Distribution rate - - - - - - - -
Net sales 1 502.3 701.4 891.3 628.8 709.9 821.2 978.4 1,186
EBITDA 1 -337.5 -448.3 -810 -911.5 -584.5 -192 -101.6 -27
EBIT 1 -437.3 -679.6 -1,344 -2,020 -1,467 -288.8 -173.8 -34.2
Net income 1 -460 -724 -1,369 -2,105 -1,632 -578 -228.9 -133.1
Net Debt 1 -3,266 -487.6 478.1 524 335 774.8 795.6 835.9
Reference price 2 28.230 12.370 4.500 2.130 1.970 1.420 1.420 1.420
Nbr of stocks (in thousands) 576,356 582,904 605,502 911,197 1,372,819 1,397,195 - -
Announcement Date 01/03/22 01/03/23 29/02/24 03/03/25 02/03/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
-3.59x3.36x-14.37x-.--% 1.98B
30.19x2.38x15.45x1.5% 127B
20.27x1.11x8.25x0.87% 28.11B
10.41x1.29x6.89x2.24% 21.09B
10.1x3.32x6.34x-.--% 18.95B
15.06x3.41x11.87x4.5% 13.14B
-14.11x1x24.75x-.--% 12.78B
21.63x2.59x12.2x-.--% 12.45B
15.46x0.9x7.97x1.86% 8.1B
-7.19x1.38x12.8x-.--% 7.49B
Average 9.82x 2.07x 9.21x 1.1% 25.11B
Weighted average by Cap. 20.58x 2.14x 12.81x 1.34%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Plug Power Inc.

Historical PBR trend

Valuation ratios - PBR - Plug Power Inc.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Plug Power Inc.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Plug Power Inc.


Year-on-year evolution of the Yield

Valuation ratios - Yield - Plug Power Inc.
  1. Stock Market
  2. Stocks
  3. PLUG Stock
  4. Valuation Plug Power Inc.