Company Valuation: MicroVision, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 814 822.2 390.2 505.4 286.9 252.9
Change - 1% -52.54% 29.52% -43.23% -11.86%
Enterprise Value (EV) 1 800.3 713.1 323.2 446.6 263.8 214.8
Change - -10.9% -54.68% 38.2% -40.92% -18.58%
P/E -55.2x -18.6x -7.35x -5.87x -2.83x -2.38x
PBR 91.3x 7.3x 4.46x 5.41x 6.04x 4.57x
PEG - -0x -0.4x -0.1x -1.36x 0.1x
Capitalization / Revenue 263x 329x 588x 69.6x 61.1x 209x
EV / Revenue 259x 285x 487x 61.5x 56.2x 178x
EV / EBITDA -61.1x -16.6x -6.08x -5.34x -3.86x -3.38x
EV / EBIT -56.9x -16.3x -6x -5.02x -3.51x -3.1x
EV / FCF -76.1x -48.4x -11.7x -13.9x -12.4x -4.47x
FCF Yield -1.31% -2.07% -8.57% -7.21% -8.06% -22.4%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.0975 -0.2689 -0.3199 -0.4532 -0.4626 -0.3477
Distribution rate - - - - - -
Net sales 1 3.09 2.5 0.664 7.259 4.696 1.208
EBITDA 1 -13.1 -42.92 -53.14 -83.67 -68.28 -63.56
EBIT 1 -14.06 -43.87 -53.89 -88.91 -75.2 -69.38
Net income 1 -13.63 -43.2 -53.09 -82.84 -96.92 -94.98
Net Debt 1 -13.76 -109.1 -67.01 -58.74 -23.06 -38.07
Reference price 2 5.3800 5.0100 2.3500 2.6600 1.3100 0.8281
Nbr of stocks (in thousands) 151,306 164,104 166,035 189,986 219,018 305,397
Announcement Date 3/15/21 3/1/22 3/2/23 2/29/24 3/26/25 3/4/26
1USD in Million2USD
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 105M
56.93x7.27x25.43x0.77% 132B
27.7x1.2x5.79x1.21% 31.5B
14.85x1.01x5.54x3.34% 14.94B
33.6x1.27x8.35x1.93% 12.46B
14.04x4.7x12.33x3.37% 6.26B
73.46x0.78x7.94x1.04% 5.93B
16.67x0.6x3.05x-.--% 3.34B
Average 33.89x 2.40x 9.78x 1.66% 25.79B
Weighted average by Cap. 46.52x 5.15x 18.70x 1.16%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. MVIS Stock
  4. Valuation MicroVision, Inc.