Company Valuation: EVgo, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Capitalization 1 683.2 310 370.7 436.2 393.4 270.8 - -
Change - -54.62% 19.57% 17.65% -9.81% -31.15% - -
Enterprise Value (EV) 1 198.4 63.84 161.6 315.6 182.6 544.1 398.5 472
Change - -67.82% 153.09% 95.35% -42.14% 197.94% -26.77% 18.45%
P/E ratio -110x -11.2x -7.78x -9.88x -9.39x -5.09x -5.86x -5.66x
PBR -1.94x -3.32x 0.6x 4.34x 3.63x 1.21x 0.87x 0.59x
PEG - -0x -0.5x 0.9x 0.4x -0.2x 0.4x -1.56x
Capitalization / Revenue 30.8x 5.68x 2.3x 1.7x 1.02x 0.62x 0.49x 0.36x
EV / Revenue 8.93x 1.17x 1x 1.23x 0.48x 1.25x 0.72x 0.63x
EV / EBITDA -3.86x -0.8x -2.75x -9.72x 15.2x 1,779x 6.79x 4.17x
EV / EBIT -2.21x -0.43x -1.05x -2.4x -1.65x -4.52x -4.45x -6.36x
EV / FCF -2.1x -0.25x -0.82x -3.09x -1.47x -3.1x -3.06x -5.47x
FCF Yield -47.7% -406% -121% -32.3% -67.9% -32.3% -32.7% -18.3%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -0.09 -0.4 -0.46 -0.41 -0.31 -0.3772 -0.3276 -0.3395
Distribution rate - - - - - - - -
Net sales 1 22.21 54.59 161 256.8 384.1 433.6 556.8 747.1
EBITDA 1 -51.37 -80.25 -58.83 -32.47 12.02 0.3059 58.66 113.1
EBIT 1 -89.83 -149.5 -153.4 -131.6 -110.7 -120.3 -89.52 -74.18
Net income 1 -5.906 -27.58 -42.43 -44.33 -41.57 -59.79 -40.78 -50.09
Net Debt 1 -484.9 -246.2 -209.1 -120.5 -210.7 273.3 127.7 201.2
Reference price 2 9.940 4.470 3.580 4.050 2.910 1.920 1.920 1.920
Nbr of stocks (in thousands) 68,737 69,359 103,554 107,692 135,183 141,059 - -
Announcement Date 3/23/22 3/30/23 3/6/24 3/4/25 3/3/26 - - -
1USD in Million2USD
Estimates

P/E ratio, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-5.09x1.25x1778.78x-.--% 271M
-14.73x4.59x34.08x-.--% 641M
-3.4x - - - 129M
-7.3x - - - 52.95M
Average -7.63x 2.92x 906.43x 0% 273.48M
Weighted average by Cap. -10.65x 3.60x 552.13x 0%

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