Company Valuation: QuantumScape Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025 2026 2027
Capitalization 1 29,367 9,377 2,472 3,402 2,660 6,446 6,446 -
Change - -68.07% -73.64% 37.65% -21.83% 142.36% 0% -
Enterprise Value (EV) 1 29,266 7,969 1,450 2,432 1,842 5,569 5,738 5,773
Change - -72.77% -81.81% 67.8% -24.25% 202.28% 3.03% 0.6%
P/E ratio - -202x -5.97x -7.24x -5.52x -13.5x -14.8x -16.2x
PBR - 5.91x 1.88x 2.4x 2.28x 5.88x 8.66x 8.49x
PEG - - -0x -6.88x 2.65x 0.9x 1.64x 1.84x
Capitalization / Revenue - - - - - - 1,134x 114x
EV / Revenue - - - - - - 1,010x 102x
EV / EBITDA -512x -52.5x -5.83x -9.76x -6.47x -22.1x -23.3x -26.3x
EV / EBIT -361x -37x -3.45x -5.08x -3.51x -12.1x -13.1x -14.1x
EV / FCF - -31.2x -3.85x -7.49x -5.47x -20.9x -21x -23.9x
FCF Yield - -3.2% -26% -13.3% -18.3% -4.78% -4.76% -4.18%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 - -0.11 -0.95 -0.96 -0.94 -0.7953 -0.7237 -0.6601
Distribution rate - - - - - - - -
Net sales 1 - - - - - - 5.684 56.73
EBITDA 1 -57.15 -151.9 -248.8 -249.2 -285 -252 -246.8 -219.2
EBIT 1 -81.02 -215.3 -420.6 -479 -525.2 -460.6 -438.1 -410.6
Net income 1 - - -411.9 -445.1 -477.9 -445 -399.5 -360.7
Net Debt 1 -100.8 -1,408 -1,022 -970.2 -817.2 -876.6 -707.7 -673.3
Reference price 2 84.45 22.19 5.67 6.95 5.19 10.72 10.72 10.72
Nbr of stocks (in thousands) 347,741 422,596 435,957 489,561 512,471 601,310 601,310 -
Announcement Date 2/16/21 2/16/22 2/15/23 2/14/24 2/12/25 - - -
1USD in Million2USD
Estimates

P/E ratio, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-13.48x - -22.1x-.--% 6.45B
12.7x - - 4.4% 1.59B
4.13x - - 7.37% 1.05B
-10.46x - - - 1.04B
34.08x - - - 975M
5.58x0.01x - - 571M
Average 5.43x 0.01x -22.10x 3.92% 1.95B
Weighted average by Cap. -3.16x 0.01x -22.10x 1.62%
See all sector valuations

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. Equities
  3. QS Stock
  4. Valuation QuantumScape Corporation