Company Valuation: Expion360 Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2022 2023 2024 2025
Market Cap 1 15.64 37.31 5.01 6.546
Change - 138.52% -86.57% 30.67%
Enterprise Value (EV) 1 13 39.34 5.491 4.484
Change - 202.66% -86.04% -18.34%
P/E - - -0.11x -0.6x
PBR - - 1.99x 1.01x
PEG - - - 0x
Capitalization / Revenue 2.18x 6.24x 0.89x 0.68x
EV / Revenue 1.81x 6.58x 0.98x 0.46x
EV / EBITDA -2.25x -5.65x -0.83x -0.42x
EV / EBIT -2.18x -5.49x -0.81x -0.42x
EV / FCF -4.2x -14.6x -4.65x -0.67x
FCF Yield -23.8% -6.85% -21.5% -148%
Dividend per Share 2 - - - -
Rate of return - - - -
EPS 2 - - -252.3 -13.57
Distribution rate - - - -
Net sales 1 7.163 5.981 5.625 9.652
EBITDA 1 -5.789 -6.964 -6.58 -10.59
EBIT 1 -5.953 -7.17 -6.754 -10.7
Net income 1 -7.537 -7.456 -13.48 -6.235
Net Debt 1 -2.646 2.026 0.4815 -2.062
Reference price 2 2,760.001 6,468.003 28.680 8.135
Nbr of stocks (in thousands) 5.67 5.77 175 805
Announcement Date 30/03/23 28/03/24 31/03/25 17/03/26
1USD in Million2USD
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 3.56M
-225.22x3.37x19.38x-.--% 58.72B
58.07x2.88x17.67x0.04% 25.34B
17.41x1.45x12.68x1.42% 18.05B
619.79x4.43x58.87x0.07% 7.6B
24.88x1.4x11.05x0.5% 7.45B
17.5x - - 0.58% 6.79B
14.71x0.56x7.21x1.54% 5.08B
22.15x - - 0.91% 4.86B
28.03x2.7x13.04x0.66% 4.49B
Average 64.15x 2.40x 19.98x 0.63% 13.84B
Weighted average by Cap. -44.19x 2.81x 19.25x 0.36%

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. XPON Stock
  4. Valuation Expion360 Inc.