EVGO, INC. |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 1.81 USD | +5.85% |
|
+4.62% | -49.44% |
| Apr. 09 | Evgo Expands Autocharge+ to More Than 50 Electric Vehicle Models | CI |
| Apr. 04 | Transcript : EVgo, Inc. - Special Call |
Valuation
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Capitalization 1 | 61.58 | 683.2 | 310 | 370.7 | 192.1 | - | - |
| Enterprise Value (EV) 1 | 61.58 | 198.4 | 63.84 | 370.7 | 83.24 | 175.9 | 204.7 |
| P/E ratio | - | -110 x | -11.2 x | -7.78 x | -2.87 x | -3.31 x | -4.69 x |
| Yield | - | - | - | - | - | - | - |
| Capitalization / Revenue | 4.72 x | 30.8 x | 5.68 x | 2.3 x | 0.75 x | 0.5 x | 0.35 x |
| EV / Revenue | 4.72 x | 8.93 x | 1.17 x | 2.3 x | 0.33 x | 0.46 x | 0.38 x |
| EV / EBITDA | - | -3.86 x | -0.8 x | -6.3 x | -1.77 x | -24.5 x | 2.84 x |
| EV / FCF | - | -2.1 x | -0.25 x | - | -0.57 x | -1.35 x | -1.5 x |
| FCF Yield | - | -47.7% | -406% | - | -176% | -74.1% | -66.7% |
| Price to Book | - | -1.94 x | -3.32 x | - | 0.34 x | 0.34 x | 0.39 x |
| Nbr of stocks (in thousands) | 5,750 | 68,737 | 69,359 | 103,554 | 106,154 | - | - |
| Reference price 2 | 10.71 | 9.940 | 4.470 | 3.580 | 1.810 | 1.810 | 1.810 |
| Announcement Date | 5/10/21 | 3/23/22 | 3/30/23 | 3/6/24 | - | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | 13.05 | 22.21 | 54.59 | 161 | 254.6 | 384 | 542.6 |
| EBITDA 1 | - | -51.37 | -80.25 | -58.83 | -47.06 | -7.188 | 72.13 |
| EBIT 1 | - | -89.83 | -149.5 | -153.4 | -131.7 | -113.6 | -106 |
| Operating Margin | - | -404.39% | -273.88% | -95.31% | -51.75% | -29.58% | -19.54% |
| Earnings before Tax (EBT) 1 | - | -57.76 | -106.2 | -135.4 | -132.5 | -94.39 | -72.56 |
| Net income 1 | -47.79 | -5.906 | -27.58 | -42.43 | -58.55 | -43.07 | -51.4 |
| Net margin | -366.24% | -26.59% | -50.51% | -26.36% | -23% | -11.22% | -9.47% |
| EPS 2 | - | -0.0900 | -0.4000 | -0.4600 | -0.6300 | -0.5467 | -0.3860 |
| Free Cash Flow 1 | - | -94.61 | -259 | - | -146.8 | -130.4 | -136.6 |
| FCF margin | - | -425.88% | -474.55% | - | -57.67% | -33.96% | -25.18% |
| FCF Conversion (EBITDA) | - | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - | - |
| Dividend per Share 2 | - | - | - | - | - | - | - |
| Announcement Date | 5/10/21 | 3/23/22 | 3/30/23 | 3/6/24 | - | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2021 Q3 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 6.181 | 7.119 | 7.7 | 9.076 | 10.51 | 27.3 | 25.3 | 50.55 | 35.11 | 49.99 | 53.35 | 60.68 | 66.21 | 74.88 | 67.1 |
| EBITDA 1 | -14.27 | -16.31 | -18.18 | -19.84 | -22.18 | -20.06 | -20.07 | -10.55 | -14.25 | -13.96 | -14.38 | -11.96 | -8.555 | -5.027 | -5 |
| EBIT 1 | -25.93 | -30.15 | -29.92 | -37.05 | -40.05 | -42.49 | -42.63 | -33.59 | -36.37 | -40.82 | -36.76 | -34.62 | -32.04 | -30.13 | -53.1 |
| Operating Margin | -419.5% | -423.54% | -388.51% | -408.26% | -381.06% | -155.62% | -168.51% | -66.44% | -103.6% | -81.64% | -68.9% | -57.05% | -48.39% | -40.23% | -79.14% |
| Earnings before Tax (EBT) 1 | 23.59 | -46.32 | -55.26 | 17.01 | -50.92 | -17.05 | -49.08 | -21.5 | -28.26 | -36.59 | -38.17 | -35.32 | -31.38 | -30.63 | -54.6 |
| Net income 1 | 6.13 | -12.04 | -14.4 | 4.479 | -13.22 | -4.437 | -13.08 | -7.026 | -9.721 | -12.6 | -17.35 | -15.48 | -13.57 | -13.67 | -54.6 |
| Net margin | 99.17% | -169.07% | -187% | 49.35% | -125.78% | -16.25% | -51.68% | -13.9% | -27.69% | -25.21% | -32.52% | -25.52% | -20.49% | -18.25% | -81.37% |
| EPS 2 | 0.0900 | -0.1800 | -0.2100 | 0.0600 | -0.1900 | -0.0600 | -0.1800 | -0.0800 | -0.0900 | -0.1200 | -0.1450 | -0.1350 | -0.1238 | -0.1212 | -0.5300 |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 11/10/21 | 3/23/22 | 5/11/22 | 8/9/22 | 11/2/22 | 3/30/23 | 5/9/23 | 8/2/23 | 11/8/23 | 3/6/24 | - | - | - | - | - |
1USD in Million2USD
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - | 12.6 |
| Net Cash position 1 | - | 485 | 246 | - | 109 | 16.2 | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | 0.1743 x |
| Free Cash Flow 1 | - | -94.6 | -259 | - | -147 | -130 | -137 |
| ROE (net income / shareholders' equity) | - | -17.1% | - | - | -18.4% | -16% | -12.4% |
| ROA (Net income/ Total Assets) | - | -5.44% | -4.48% | - | -11.9% | -8.94% | -8.09% |
| Assets 1 | - | 108.5 | 615.6 | - | 491.5 | 481.7 | 635.5 |
| Book Value Per Share 2 | - | -5.130 | -1.350 | - | 5.300 | 5.340 | 4.650 |
| Cash Flow per Share | - | -0.4400 | -0.8600 | - | - | - | - |
| Capex 1 | - | 65 | 200 | - | 118 | 126 | 153 |
| Capex / Sales | - | 292.62% | 366.84% | - | 46.16% | 32.81% | 28.28% |
| Announcement Date | 5/10/21 | 3/23/22 | 3/30/23 | 3/6/24 | - | - | - |
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
C-
Sell
Buy
Mean consensus
OUTPERFORM
Number of Analysts
12
Last Close Price
1.81
USD
Average target price
4.69
USD
Spread / Average Target
+159.12%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| -49.44% | 192M | |
| -19.19% | 445M | |
| -28.61% | 244M | |
| -36.84% | 239M |
- Stock Market
- Equities
- EVGO Stock
- Financials EVgo, Inc.
