Company Valuation: SES AI Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 1,102 643.7 789.7 657.1 196.9 - -
Change - -41.59% 22.69% -16.79% -70.04% - -
Enterprise Value (EV) 1 711.9 558 660.9 629.9 142.3 143.5 174.1
Change - -21.62% 18.44% -4.69% -77.41% 0.82% 21.36%
P/E -17.5x -10.8x -7.06x -8.18x -2.97x -3.32x -3.92x
PBR 0.5x 1.81x 2.84x 2.77x 1.06x 1.32x 1.83x
PEG - 1.94x -0.1x 0.3x 0.2x 0.3x 0.3x
Capitalization / Revenue - - - 31.3x 6.12x 2.96x 2.1x
EV / Revenue - - - 30x 4.42x 2.15x 1.85x
EV / EBITDA -9.25x -10.7x -8.16x -10.1x -2.6x -2.79x -2.62x
EV / EBIT -8.95x -7.14x -6.05x -7.62x -2x -2.21x -2.51x
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 0.5302 0.5302 0.5302
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

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-2.97x4.42x-2.6x - 197M
-228.71x3.41x19.62x-.--% 62.84B
67.36x3.3x20.09x0.05% 31.64B
14.72x1.28x10.63x1.68% 15.74B
538.02x4.47x59.57x0.07% 8.05B
19.98x1.26x10.09x0.69% 6.76B
15.82x - - 0.63% 6.47B
17.83x0.55x7.48x1.27% 5.07B
22.99x2.58x13.05x0.8% 4.44B
Average 51.67x 2.66x 17.24x 0.65% 15.69B
Weighted average by Cap. -51.34x 2.96x 19.88x 0.34%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA



Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. SES Stock
  4. Valuation SES AI Corporation
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!