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 1,728 - -
Change - -55.68% -62.21% -28.77% 39.34% -36.12% - -
Enterprise Value (EV) 1 13,005 6,723 3,203 2,465 3,039 2,502 2,480 2,563
Change - -48.3% -52.36% -23.04% 23.31% -17.67% -0.88% 3.35%
P/E -34.4x -9.9x -1.96x -0.79x -1.39x -4.75x -8.13x -14.7x
PBR 3.42x 1.77x 0.92x 0.96x 2.25x 1.82x 2.79x 3.37x
PEG - -0.2x -0x -0x 0x 0.1x 0.2x 0.3x
Capitalization / Revenue 32.4x 10.3x 3.06x 3.09x 3.81x 2.1x 1.77x 1.47x
EV / Revenue 25.9x 9.58x 3.59x 3.92x 4.28x 3.05x 2.55x 2.19x
EV / EBITDA -38.5x -15x -3.95x -2.7x -5.2x -12.4x -27.5x -34.2x
EV / EBIT -29.7x -9.89x -2.38x -1.22x -2.07x -8.47x -14.7x -71.1x
EV / FCF -23.6x -5.2x -1.78x -2.32x -4.7x -6.69x -55.1x 71.2x
FCF Yield -4.24% -19.2% -56.3% -43.1% -21.3% -15% -1.81% 1.4%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -0.82 -1.25 -2.3 -2.68 -1.42 -0.26 -0.1518 -0.0842
Distribution rate - - - - - - - -
Net sales 1 502.3 701.4 891.3 628.8 709.9 821.8 973.5 1,172
EBITDA 1 -337.5 -448.3 -810 -911.5 -584.5 -202.5 -90.11 -75
EBIT 1 -437.3 -679.6 -1,344 -2,020 -1,467 -295.4 -169.1 -36.07
Net income 1 -460 -724 -1,369 -2,105 -1,632 -385.5 -213.2 -119.6
Net Debt 1 -3,266 -487.6 478.1 524 335 774.8 752.7 835.9
Reference price 2 28.230 12.370 4.500 2.130 1.970 1.235 1.235 1.235
Nbr of stocks (in thousands) 576,356 582,904 605,502 911,197 1,372,819 1,398,872 - -
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.($)
-4.75x3.05x-12.36x-.--% 1.73B
29.97x2.37x15.39x1.51% 125B
21.98x1.17x8.62x0.85% 28.62B
16.58x1.74x10.89x1.31% 24.12B
9.8x3.44x6.35x-.--% 18.52B
16.5x3.61x12.97x4.98% 14.34B
24.06x2.98x14.05x-.--% 14.09B
-15.53x1.08x23.42x-.--% 13.34B
10.54x0.72x8.59x4.4% 10.91B
15.76x0.99x8.8x1.78% 8.28B
Average 12.49x 2.11x 9.67x 1.48% 26B
Weighted average by Cap. 21.49x 2.18x 13.10x 1.46%

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.