Financials Beyond Meat, Inc.

Equities

BYND

US08862E1091

Food Processing

Market Closed - Nasdaq 04:00:00 2024-05-21 pm EDT 5-day change 1st Jan Change
7.3 USD +0.34% Intraday chart for Beyond Meat, Inc. -8.86% -17.98%

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 4,651 7,832 4,127 784.7 574.4 473.7 - -
Enterprise Value (EV) 1 4,406 7,698 4,551 1,668 1,601 1,493 1,580 1,607
P/E ratio -261 x -147 x -22.6 x -2.14 x -1.69 x -3.3 x -4.45 x -5.53 x
Yield - - - - - - - -
Capitalization / Revenue 15.6 x 19.3 x 8.88 x 1.87 x 1.67 x 1.46 x 1.37 x 1.25 x
EV / Revenue 14.8 x 18.9 x 9.79 x 3.98 x 4.66 x 4.62 x 4.58 x 4.25 x
EV / EBITDA 174 x 652 x -40.4 x -6 x -5.95 x -15.1 x -20.1 x -16.6 x
EV / FCF -60.4 x -66.7 x -10.4 x -4.27 x -13.5 x -13.5 x -20.3 x -18.9 x
FCF Yield -1.65% -1.5% -9.61% -23.4% -7.39% -7.39% -4.92% -5.29%
Price to Book 12.1 x 21.4 x 31.2 x -3.86 x -1.12 x -0.71 x -0.63 x -
Nbr of stocks (in thousands) 61,522 62,656 63,331 63,742 64,541 64,885 - -
Reference price 2 75.60 125.0 65.16 12.31 8.900 7.300 7.300 7.300
Announcement Date 2/27/20 2/25/21 2/24/22 2/23/23 2/27/24 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 297.9 406.8 464.7 418.9 343.4 323.3 344.7 378
EBITDA 1 25.29 11.8 -112.8 -278 -269.2 -98.75 -78.49 -96.6
EBIT 1 4.38 -49.34 -174.9 -342.8 -341.9 -145.9 -117 -103.3
Operating Margin 1.47% -12.13% -37.64% -81.82% -99.57% -45.14% -33.94% -27.34%
Earnings before Tax (EBT) 1 -12.43 -52.68 -179.1 -347.2 -334.2 -143.5 -110.2 -133
Net income 1 -12.44 -52.75 -182.1 -366.1 -338.1 -145.4 -112.1 -123.6
Net margin -4.18% -12.97% -39.19% -87.4% -98.48% -44.98% -32.54% -32.69%
EPS 2 -0.2900 -0.8500 -2.880 -5.750 -5.260 -2.212 -1.641 -1.320
Free Cash Flow 1 -72.91 -115.5 -437.3 -390.7 -118.4 -110.3 -77.67 -85
FCF margin -24.48% -28.38% -94.11% -93.27% -34.48% -34.12% -22.53% -22.49%
FCF Conversion (EBITDA) - - - - - - - -
FCF Conversion (Net income) - - - - - - - -
Dividend per Share 2 - - - - - - - -
Announcement Date 2/27/20 2/25/21 2/24/22 2/23/23 2/27/24 - - -
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 2025 Q1 2025 Q2
Net sales 1 100.7 109.5 147 82.5 79.94 92.24 102.1 75.31 73.68 75.6 88.47 80.76 78.54 84.33 103.2
EBITDA 1 -62.94 -78.89 -68.78 -73.81 -56.55 -45.77 -40.83 -57.49 -125.1 -32.92 -21.65 -21.38 -20.24 -24.99 -15.78
EBIT 1 -77.69 -97.63 -89.68 -89.74 -65.72 -57.72 -53.75 -69.62 -160.8 -45.97 -33.77 -32.71 -31.98 -34.79 -26.66
Operating Margin -77.17% -89.19% -60.99% -108.78% -82.21% -62.58% -52.62% -92.44% -218.25% -60.81% -38.17% -40.51% -40.72% -41.25% -25.83%
Earnings before Tax (EBT) 1 -78.54 -99.78 -95.69 -92.93 -58.76 -55.8 -53 -70.37 -155.1 -54.37 -33.07 -32.96 -29.19 -31.02 -23.1
Net income 1 -80.37 -100.5 -97.13 -101.7 -66.87 -59.04 -53.5 -70.49 -155.1 -54.36 -33.1 -32.99 -28.19 -30.48 -22.63
Net margin -79.83% -91.78% -66.06% -123.25% -83.65% -64.01% -52.38% -93.6% -210.52% -71.9% -37.41% -40.84% -35.89% -36.14% -21.92%
EPS 2 -1.270 -1.580 -1.530 -1.600 -1.050 -0.9200 -0.8300 -1.090 -2.400 -0.8400 -0.5070 -0.4961 -0.4330 -0.5038 -0.3588
Dividend per Share - - - - - - - - - - - - - - -
Announcement Date 2/24/22 5/11/22 8/4/22 11/9/22 2/23/23 5/10/23 8/7/23 11/8/23 2/27/24 5/8/24 - - - - -
1USD in Million2USD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 - - 424 884 1,027 1,019 1,106 1,134
Net Cash position 1 245 134 - - - - - -
Leverage (Debt/EBITDA) - - -3.761 x -3.179 x -3.813 x -10.32 x -14.09 x -11.73 x
Free Cash Flow 1 -72.9 -115 -437 -391 -118 -110 -77.7 -85
ROE (net income / shareholders' equity) -5.39% -14% -72.9% - - 26.9% 17.2% -
ROA (Net income/ Total Assets) -4.25% -11.5% -19.7% -30% -26.4% -21.6% -19.3% -
Assets 1 292.8 460 923.7 1,221 1,280 672.8 580.8 -
Book Value Per Share 2 6.240 5.830 2.090 -3.190 -7.940 -10.30 -11.50 -
Cash Flow per Share 2 -1.110 -0.6400 -4.770 -5.030 -1.680 -1.260 - -
Capex 1 25.9 75.5 136 70.5 10.6 18.7 20 4
Capex / Sales 8.7% 18.55% 29.26% 16.82% 3.08% 5.77% 5.8% 1.06%
Announcement Date 2/27/20 2/25/21 2/24/22 2/23/23 2/27/24 - - -
1USD in Million2USD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Trading Rating
Investor Rating
ESG Refinitiv
D+
More Ratings
Sell
Consensus
Buy
Mean consensus
UNDERPERFORM
Number of Analysts
14
Last Close Price
7.3 USD
Average target price
5.95 USD
Spread / Average Target
-18.49%
Consensus
  1. Stock Market
  2. Equities
  3. BYND Stock
  4. Financials Beyond Meat, Inc.
-40% Exceptional extension: Our subscriptions help you unlock the best investment opportunities.
BENEFIT NOW