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 20.2 - -
Change - 5.95% -42.78% -53.59% -39.05% -29.24% - -
Enterprise Value (EV) 144.5 174.7 90.72 46.83 28.54 20.2 20.2 20.2
Change - 20.88% -48.07% -48.38% -39.05% -29.24% 0% 0%
P/E -25.1x -8.78x -5.45x -4.12x -0.93x -1.17x -1.47x -2.18x
PBR - - - - - - - -
PEG - -0x 0.2x 0.1x -0x 0x 0.1x 0.1x
Capitalization / Revenue 18.5x 8.02x 1.5x 0.95x 1.01x 0.88x 0.56x 0.52x
EV / Revenue 0x 0x 0x 0x 0x 0.88x 0.56x 0.52x
EV / EBITDA -0x -0x -0x -0x -0x -1.58x -2.25x -2.22x
EV / EBIT -0x -0x -0x -0x -0x -1.22x -1.39x -1.84x
EV / FCF -0x -0x -0x -0x -0x -1.7x -1.18x -
FCF Yield -4.15% -10.8% -18.8% -6.45% -38.2% -58.9% -84.7% -
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -0.74 -1.99 -1.3 -0.77 -1.61 -0.76 -0.6067 -0.41
Distribution rate - - - - - - - -
Net sales 1 9.002 22 67.35 49.34 28.24 23 35.93 39.2
EBITDA 1 -6.506 -18.61 -14.4 -7.974 -24.01 -12.76 -8.96 -9.08
EBIT 1 -6.599 -19.72 -16.26 -11.66 -27.53 -16.57 -14.57 -11
Net income 1 -6.596 -19.68 -16.06 -11.28 -27 -16.86 -15.76 -11
Net Debt -21.95 -1.681 -10.19 - - - - -
Reference price 2 18.6000 17.4700 7.0900 3.1700 1.5000 0.8924 0.8924 0.8924
Nbr of stocks (in thousands) 8,949 10,096 14,233 14,774 19,029 22,633 - -
Announcement Date 30/3/22 29/3/23 16/4/24 11/4/25 9/4/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-1.17x - - - 20.2M
29.13x2.29x14.86x1.56% 123B
19.74x1.08x8.02x0.89% 27.37B
10.42x1.29x6.89x2.24% 21.08B
10.07x3.31x6.33x-.--% 18.9B
14.88x3.36x11.71x4.56% 12.99B
-14.34x1.02x25.3x-.--% 12.98B
20.93x2.49x11.76x-.--% 12.05B
15.6x0.98x7.87x1.86% 7.95B
-7.27x1.39x12.86x-.--% 7.57B
Average 9.80x 1.91x 11.73x 1.23% 24.35B
Weighted average by Cap. 19.92x 2.08x 12.68x 1.38%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Beam Global

Historical PBR trend

Valuation ratios - PBR - Beam Global

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Beam Global

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Beam Global

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