Valuation SES AI Corporation

Stocks

Real-time Estimate Cboe BZX 20:59:59 23/10/2026 BST			5-day change	1st Jan Change
0.6915 ^USD	-4.88%		-21.75%	-61.58%

10-19	SES AI Ramps Up Production at South Korean Drone Battery Plant	MT
09-29	SES AI Corporation Completes Scale Up to Annual Production Capacity of Approximately One Million Li-Metal and Li-Ion Pouch Cells at Chungju Facility	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	1,102	643.7	789.7	657.1	269.9	-	-
Change	-	-41.59%	22.69%	-16.79%	-58.92%	-	-
Enterprise Value (EV) ¹	711.9	558	660.9	629.9	215.4	216.5	247.2
Change	-	-21.62%	18.44%	-4.69%	-65.81%	0.54%	14.15%
P/E	-17.5x	-10.8x	-7.06x	-8.18x	-3.87x	-4.33x	-5.12x
PBR	0.5x	1.81x	2.84x	2.77x	1.39x	1.72x	2.38x
PEG	-	1.94x	-0.1x	0.3x	0.2x	0.4x	0.3x
Capitalization / Revenue	-	-	-	31.3x	8.39x	4.05x	2.87x
EV / Revenue	-	-	-	30x	6.7x	3.25x	2.63x
EV / EBITDA	-9.25x	-10.7x	-8.16x	-10.1x	-3.94x	-4.21x	-3.72x
EV / EBIT	-8.95x	-7.14x	-6.05x	-7.62x	-3.03x	-3.34x	-3.56x
EV / FCF	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-
Dividend per Share ²	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-
EPS ²	-0.18	-0.17	-0.31	-0.22	-0.1787	-0.1598	-0.1352
Distribution rate	-	-	-	-	-	-	-
Net sales ¹	-	-	-	21	32.16	66.59	93.91
EBITDA ¹	-76.98	-51.97	-81	-62.56	-54.69	-51.42	-66.37
EBIT ¹	-79.57	-78.16	-109.2	-82.61	-71.06	-64.83	-69.38
Net income ¹	-50.99	-53.4	-100.2	-73.04	-59.98	-52.83	-44.94
Net Debt ¹	-390.1	-85.67	-128.8	-27.24	-54.56	-53.39	-22.75
Reference price ²	3.1500	1.8300	2.1900	1.8000	0.6915	0.6915	0.6915
Nbr of stocks (in thousands)	349,825	351,729	360,585	365,072	371,287	-	-
Announcement Date	14/03/23	26/02/24	25/02/25	04/03/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
SES AI CORPORATION	-4.07x	6.7x	-3.94x	-	270M
SIEMENS AG	23.51x	2.82x	15.47x	2.18%	220B
CATL (CONTEMPORARY AMPEREX TECHNOLOGY)	11.37x	1.21x	5.62x	4.42%	154B
SCHNEIDER ELECTRIC SE	24.3x	3.21x	14.68x	1.97%	149B
EATON CORPORATION PLC	32.79x	4.89x	20.58x	1.2%	143B
DELTA ELECTRONICS, INC.	38.44x	5.1x	22.93x	1.3%	124B
TRANE TECHNOLOGIES PLC	29.62x	4.26x	20.9x	0.91%	98.75B
JOHNSON CONTROLS INTERNATIONAL PLC	29.88x	3.73x	20.06x	1.14%	86.62B
EMERSON ELECTRIC CO.	32.84x	5.28x	18.39x	1.38%	89.41B
DELTA ELECTRONICS (THAILAND)	84.16x	10.41x	59.51x	0.37%	86.56B
Average	30.28x	4.76x	19.42x	1.65%	115.2B
Weighted average by Cap.	31.03x	4.11x	19.84x	1.85%