Company Valuation: Beam Global

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 166.5 176.4 100.9 46.83 28.54 30.19 - -
Change - 5.95% -42.78% -53.59% -39.05% 5.78% - -
Enterprise Value (EV) 144.5 174.7 90.72 46.83 28.54 30.19 30.19 30.19
Change - 20.88% -48.07% -48.38% -39.05% 5.78% 0% 0%
P/E -25.1x -8.78x -5.45x -4.12x -0.93x -1.77x -2.13x -2.34x
PBR - - - - - - - -
PEG - -0x 0.2x 0.1x -0x 0x 0.1x 0.25x
Capitalization / Revenue 18.5x 8.02x 1.5x 0.95x 1.01x 0.94x 0.75x 0.67x
EV / Revenue 0x 0x 0x 0x 0x 0.94x 0.75x 0.67x
EV / EBITDA -0x -0x -0x -0x -0x -2.43x -3.39x -3.06x
EV / EBIT -0x -0x -0x -0x -0x -1.86x -2.29x -2.58x
EV / FCF -0x -0x -0x -0x -0x -2.93x -2.82x -
FCF Yield -4.15% -10.8% -18.8% -6.45% -38.2% -34.1% -35.4% -
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -0.74 -1.99 -1.3 -0.77 -1.61 -0.77 -0.64 -0.58
Distribution rate - - - - - - - -
Net sales 1 9.002 22 67.35 49.34 28.24 32 40.5 45.1
EBITDA 1 -6.506 -18.61 -14.4 -7.974 -24.01 -12.43 -8.895 -9.87
EBIT 1 -6.599 -19.72 -16.26 -11.66 -27.53 -16.2 -13.2 -11.7
Net income 1 -6.596 -19.68 -16.06 -11.28 -27 -16.5 -13.69 -11.8
Net Debt -21.95 -1.681 -10.19 - - - - -
Reference price 2 18.600 17.470 7.090 3.170 1.500 1.360 1.360 1.360
Nbr of stocks (in thousands) 8,949 10,096 14,233 14,774 19,029 22,202 - -
Announcement Date 30/03/22 29/03/23 16/04/24 11/04/25 09/04/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-1.77x - - - 30.19M
12.24x4.1x7.87x-.--% 23B
21.5x5.41x18.57x2.1% 17.74B
-47.74x0.91x10.98x0.04% 13.94B
23.56x2.79x13.25x-.--% 13.33B
18.67x2.75x11.56x - 8.04B
-10.16x1.32x11.64x-.--% 8.06B
-45.18x0.84x6.49x-.--% 6.7B
-8.82x2.33x15.37x-.--% 5.72B
-31.1x8.31x20.98x-.--% 5.66B
Average -6.88x 3.19x 12.97x 0.27% 10.22B
Weighted average by Cap. -1.46x 3.32x 12.50x 0.4%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. BEEM Stock
  4. Valuation Beam Global