Company Valuation: Gevo, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 834.9 440.5 271.9 483.2 471.7 387.1 - -
Change - -47.24% -38.28% 77.72% -2.37% -17.93% - -
Enterprise Value (EV) 606.9 105.3 -35.6 483.2 471.7 387.1 387.1 387.1
Change - -82.64% -133.79% 1,457.37% -2.37% -17.93% 0% 0%
P/E -14.3x -4.32x -4.14x -6.15x -14.3x -12x -21.7x 143x
PBR 1.58x 0.74x 0.5x 1.02x - 0.88x 0.92x 0.96x
PEG - -0.1x 0.1x -0.3x 0.2x 4.26x 0.5x -1x
Capitalization / Revenue 1,174x 375x 15.8x 28.6x 2.94x 2.06x 1.89x 1.83x
EV / Revenue 0x 0x -0x 0x 0x 2.06x 1.89x 1.83x
EV / EBITDA -0x -0x 0x -0x 0x 9.23x 7.17x 6.58x
EV / EBIT -0x -0x 0x -0x -0x 60.5x 16.2x 17.9x
EV / FCF -0x -0x 0x - -0x -14.3x 11.4x -
FCF Yield -12.4% -29.1% -39.8% - -9.22% -6.97% 8.76% -
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -0.3 -0.44 -0.28 -0.34 -0.14 -0.1361 -0.0752 0.0114
Distribution rate - - - - - - - -
Net sales 1 0.711 1.175 17.2 16.92 160.6 187.8 204.5 211.7
EBITDA 1 -45.09 -53.12 -45.74 -57.79 16.44 41.95 53.97 58.85
EBIT 1 -60.09 -102.7 -81.84 -90.82 -20.21 6.402 23.87 21.6
Net income 1 -59.2 -98.01 -66.22 -78.64 -33.84 -27.37 -13.37 2.417
Net Debt -228 -335.2 -307.5 - - - - -
Reference price 2 4.280 1.900 1.160 2.090 2.000 1.630 1.630 1.630
Nbr of stocks (in thousands) 195,068 231,851 234,381 231,186 235,865 237,501 - -
Announcement Date 2/24/22 3/9/23 3/7/24 3/27/25 3/5/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-11.98x - - - 387M
9.69x0.64x5.08x4.1% 3.5B
36.83x10.75x31.02x - 420M
9.78x1.87x6.45x - 391M
Average 11.08x 4.42x 14.18x 4.1% 1.17B
Weighted average by Cap. 10.34x 1.74x 7.74x 4.1%

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

  1. Stock Market
  2. Stocks
  3. GEVO Stock
  4. Valuation Gevo, Inc.