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
324.59x12.78x92.32x-.--% 1,378B
18.72x0.81x5.78x0.5% 116B
-6.81x3.52x-13.68x-.--% 24.03B
-52.6x0.17x5.16x-.--% 12.24B
74.87x0.1x2.27x0.14% 12.59B
-17.11x0.74x-17.83x-.--% 10.67B
-37.67x0.38x6.22x-.--% 10.91B
19.11x0.24x5.67x-.--% 7.76B
-2.02x2.89x-7.63x - 7.23B
Average 35.67x 2.40x 8.70x 0.08% 158.01B
Weighted average by Cap. 284.29x 11.29x 80.71x 0.04%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA