Company Valuation: Gevo, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025 2026 2027
Capitalization 1 488.3 834.9 440.5 271.9 483.2 362.3 - -
Change - 70.99% -47.24% -38.28% 77.72% -25.01% - -
Enterprise Value (EV) 488.3 606.9 105.3 -35.6 483.2 362.3 362.3 362.3
Change - 24.29% -82.64% -133.79% 1,457.37% -25.01% 0% 0%
P/E ratio -5.99x -14.3x -4.32x -4.14x -6.15x -6.37x -18.4x -22.3x
PBR 3.72x 1.58x 0.74x 0.5x 1.02x - - -
PEG - 0.2x -0.1x 0.1x -0.3x 0.2x 0.3x 1.3x
Capitalization / Revenue 88.2x 1,174x 375x 15.8x 28.6x 2.19x 1.99x 1.86x
EV / Revenue 0x 0x 0x -0x 0x 2.19x 1.99x 1.86x
EV / EBITDA -0x -0x -0x 0x -0x 10.8x 10.4x 9.02x
EV / EBIT -0x -0x -0x 0x -0x -7.04x -22.6x -35.3x
EV / FCF -19.3x -5.88x -0.82x 0.33x - - - -
FCF Yield -0% -0% -0% -0% - - - -
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -0.71 -0.3 -0.44 -0.28 -0.34 -0.245 -0.085 -0.07
Distribution rate - - - - - - - -
Net sales 1 5.536 0.711 1.175 17.2 16.92 165.3 182 194.7
EBITDA 1 -18.3 -45.09 -53.12 -45.74 -57.79 33.46 34.88 40.18
EBIT 1 -26.34 -60.09 -102.7 -81.84 -90.82 -51.44 -16.03 -10.28
Net income 1 -40.19 -59.2 -98.01 -66.22 -78.64 -56.36 -20.71 -16.59
Net Debt - -228 -335.2 -307.5 - - - -
Reference price 2 4.250 4.280 1.900 1.160 2.090 1.560 1.560 1.560
Nbr of stocks (in thousands) 114,888 195,068 231,851 234,381 231,186 232,252 - -
Announcement Date 3/17/21 2/24/22 3/9/23 3/7/24 3/27/25 - - -
1USD in Million2USD
Estimates

P/E ratio, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-6.37x - - -.--% 362M
6.09x0.53x3.6x4.14% 3.22B
18.13x1.08x8.31x - 73.76M
Average 5.95x 0.80x 5.96x 2.07% 1.22B
Weighted average by Cap. 5.10x 0.54x 3.70x 3.72%
See all sector valuations

Year-on-year evolution of the PER

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield