LOCAL BOUNTI CORPORATION |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 2.975 USD | +1.55% |
|
+6.26% | +43.74% |
Valuation
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 556.9 | 144.1 | 17.12 | 24.87 | - | - |
| Enterprise Value (EV) 1 | 484.5 | 250.3 | 17.12 | 24.87 | 24.87 | 24.87 |
| P/E ratio | -6.08 x | -1.09 x | -0.13 x | -0.32 x | -0.61 x | -1.61 x |
| Yield | - | - | - | - | - | - |
| Capitalization / Revenue | 873 x | 7.4 x | 0.62 x | 0.44 x | 0.26 x | 0.16 x |
| EV / Revenue | 873 x | 7.4 x | 0.62 x | 0.44 x | 0.26 x | 0.16 x |
| EV / EBITDA | -31.3 x | -4.84 x | -0.5 x | -1.44 x | 5.25 x | 0.68 x |
| EV / FCF | -11.2 x | -1.38 x | - | -0.43 x | 49.7 x | 6.54 x |
| FCF Yield | -8.94% | -72.7% | - | -230% | 2.01% | 15.3% |
| Price to Book | 5.48 x | 1.19 x | - | 7.26 x | -2.29 x | -1.13 x |
| Nbr of stocks (in thousands) | 6,642 | 7,977 | 8,272 | 8,488 | - | - |
| Reference price 2 | 83.85 | 18.07 | 2.070 | 2.975 | 2.975 | 2.975 |
| Announcement Date | 3/15/22 | 3/29/23 | 3/27/24 | - | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | - | 0.638 | 19.47 | 27.56 | 55.89 | 95.7 | 156.4 |
| EBITDA 1 | - | -17.78 | -29.77 | -34.08 | -17.25 | 4.738 | 36.8 |
| EBIT 1 | - | -44.72 | -94.53 | -116.9 | -43.96 | -25.86 | 7.1 |
| Operating Margin | - | -7,008.93% | -485.4% | -424.25% | -78.66% | -27.02% | 4.54% |
| Earnings before Tax (EBT) 1 | - | -56.09 | -111.1 | -124 | -93.84 | -59.66 | -20.1 |
| Net income 1 | -24.98 | -56.09 | -111.1 | -124 | -93.84 | -59.66 | -20.1 |
| Net margin | - | -8,792.01% | -570.36% | -450.03% | -167.9% | -62.34% | -12.85% |
| EPS 2 | -3.770 | -13.78 | -16.51 | -15.61 | -9.270 | -4.905 | -1.850 |
| Free Cash Flow 1 | - | -49.77 | -104.8 | - | -57.2 | 0.5 | 3.8 |
| FCF margin | - | -7,801.57% | -538.3% | - | -102.34% | 0.52% | 2.43% |
| FCF Conversion (EBITDA) | - | - | - | - | - | 10.55% | 10.33% |
| FCF Conversion (Net income) | - | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - | - |
| Announcement Date | 7/19/21 | 3/15/22 | 3/29/23 | 3/27/24 | - | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2021 Q4 | 2022 Q1 | 2022 Q2 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 0.314 | 0.282 | 6.269 | 6.285 | 6.638 | 6.698 | 7.183 | 6.81 | 6.866 | 8.383 | 11.15 | 15.55 | 20.8 |
| EBITDA 1 | -5.064 | -8.508 | -7.881 | -7.278 | -6.965 | -7.425 | -8.274 | -8.982 | -9.401 | -6.874 | -4.965 | -3.75 | -1.65 |
| EBIT 1 | -26.66 | -24.16 | -26.23 | -21.99 | -22.15 | -19.28 | -19.38 | -19 | -59.25 | -10.3 | -12.42 | -11.6 | -9.7 |
| Operating Margin | -8,491.08% | -8,567.02% | -418.34% | -349.85% | -333.73% | -287.82% | -269.78% | -279.03% | -862.98% | -122.86% | -111.35% | -74.6% | -46.63% |
| Earnings before Tax (EBT) 1 | -28.27 | -25.77 | -31.66 | -27.1 | -26.53 | -23.53 | -10.68 | -24.26 | -65.55 | -24.05 | -24.22 | -23.7 | -21.85 |
| Net income 1 | -28.27 | -25.77 | -31.66 | -27.1 | -26.53 | -23.53 | -10.68 | -24.26 | -65.55 | -24.05 | -24.22 | -23.7 | -21.85 |
| Net margin | -9,003.5% | -9,139.01% | -505.07% | -431.25% | -399.7% | -351.25% | -148.63% | -356.21% | -954.76% | -286.89% | -217.17% | -152.41% | -105.05% |
| EPS 2 | -4.290 | -4.160 | -4.680 | -3.900 | -3.900 | -2.990 | -1.350 | -3.020 | -8.100 | -2.890 | -2.320 | -2.260 | -2.085 |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 3/15/22 | 5/9/22 | 8/15/22 | 11/10/22 | 3/29/23 | 5/10/23 | 8/9/23 | 10/30/23 | 3/27/24 | 5/9/24 | - | - | - |
1USD in Million2USD
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net Debt | - | - | 106 | - | - | - | - |
| Net Cash position | - | 72.4 | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | -3.566 x | - | - | - | - |
| Free Cash Flow 1 | - | -49.8 | -105 | - | -57.2 | 0.5 | 3.8 |
| ROE (net income / shareholders' equity) | - | -55.2% | -86% | - | -1,513% | - | - |
| ROA (Net income/ Total Assets) | - | -39% | -45.4% | - | -32.1% | -64.9% | -22% |
| Assets 1 | - | 143.9 | 244.8 | - | 292.3 | 91.93 | 91.36 |
| Book Value Per Share 2 | - | 15.30 | 15.20 | - | 0.4100 | -1.300 | -2.630 |
| Cash Flow per Share | - | -4.940 | -7.280 | - | - | - | - |
| Capex 1 | - | 29.7 | 56 | - | 44 | 12 | 12 |
| Capex / Sales | - | 4,649.84% | 287.67% | - | 78.72% | 12.54% | 7.67% |
| Announcement Date | 7/19/21 | 3/15/22 | 3/29/23 | 3/27/24 | - | - | - |
1USD in Million2USD
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
C-
Sell
Buy
Mean consensus
BUY
Number of Analysts
2
Last Close Price
2.975
USD
Average target price
8
USD
Spread / Average Target
+168.87%
EPS Revisions
- Stock Market
- Equities
- LOCL Stock
- Financials Local Bounti Corporation
