|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 2.880 USD | -1.37% |
|
-6.80% | +23.08% |
| Dec. 17 | Wallbox N.V. Announces Chief Financial Officer Changes, Effective January 7, 2026 | CI |
| Dec. 17 | Wallbox appoints Isabel López Trujillo as new CFO | RE |
Projected Income Statement: Wallbox N.V.
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 23.27 | 78.77 | 156.9 | 155.8 | 172.1 | 172.3 | 236.4 | 458.5 |
| Change | - | 238.5% | 99.13% | -0.69% | 10.51% | 0.11% | 37.17% | 93.98% |
| EBITDA 1 | - | -50.13 | -94.19 | -80.36 | -61.78 | -36.05 | -4.931 | 39.59 |
| Change | - | - | -87.88% | 14.68% | 23.12% | 41.65% | 86.32% | 902.92% |
| EBIT 1 | - | -63.01 | -145.9 | -115.9 | -114.1 | -84.81 | -38.65 | 4.996 |
| Change | - | - | -131.56% | 20.59% | 1.48% | 25.7% | 54.43% | 112.93% |
| Interest Paid | - | - | -5.313 | -16.56 | - | - | - | - |
| Earnings before Tax (EBT) 1 | - | - | -73.58 | -122.5 | -140.1 | -85.15 | -44.4 | -0.97 |
| Change | - | - | - | -66.42% | -14.38% | 39.21% | 47.85% | 97.82% |
| Net income 1 | - | - | -68.23 | -121.7 | -138.2 | -86.12 | -36.37 | -0.4835 |
| Change | - | - | - | -78.36% | -13.57% | 37.69% | 57.77% | 98.67% |
| Announcement Date | 7/14/21 | 3/16/22 | 3/1/23 | 2/28/24 | 2/26/25 | - | - | - |
1USD in Million
Estimates
Forecast Balance Sheet: Wallbox N.V.
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | - | -45 | 84.3 | 158 | 239 | 291 | 350 | 364 |
| Change | - | - | 287.33% | 87.43% | 51.27% | 22.01% | 20.27% | 4% |
| Announcement Date | 7/14/21 | 3/16/22 | 3/1/23 | 2/28/24 | 2/26/25 | - | - | - |
1USD in Million
Estimates
Cash Flow Forecast: Wallbox N.V.
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|
| CAPEX 1 | 11.25 | 41.06 | 13.29 | 9.355 | 19.28 | 40.41 | 20.13 |
| Change | - | 265.15% | -67.64% | -29.59% | 106.13% | 109.54% | -50.18% |
| Free Cash Flow (FCF) 1 | -84.4 | -189.1 | -82.89 | -67.83 | - | - | - |
| Change | - | -124.09% | 56.17% | 18.17% | 100% | - | - |
| Announcement Date | 3/16/22 | 3/1/23 | 2/28/24 | 2/26/25 | - | - | - |
1USD in Million
Estimates
Forecast Financial Ratios: Wallbox N.V.
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
Profitability | ||||||||
| EBITDA Margin (%) | - | -63.64% | -60.05% | -51.59% | -35.89% | -20.92% | -2.09% | 8.63% |
| EBIT Margin (%) | - | -79.99% | -93.01% | -74.38% | -66.31% | -49.21% | -16.35% | 1.09% |
| EBT Margin (%) | - | - | -46.91% | -78.62% | -81.37% | -49.41% | -18.78% | -0.21% |
| Net margin (%) | - | - | -43.5% | -78.13% | -80.29% | -49.98% | -15.38% | -0.11% |
| FCF margin (%) | - | -107.15% | -120.59% | -53.22% | -39.41% | - | - | - |
| FCF / Net Income (%) | - | - | 277.21% | 68.12% | 49.08% | - | - | - |
Profitability | ||||||||
| ROA | -11.71% | -15.71% | -22.7% | -14.76% | -16.05% | - | - | - |
| ROE | -105.49% | -312.31% | -41.84% | -70.27% | -142.94% | - | - | - |
Financial Health | ||||||||
| Leverage (Debt/EBITDA) | - | - | -0.9x | -1.96x | -3.86x | -8.08x | -70.89x | 9.2x |
| Debt / Free cash flow | - | - | -0.45x | -1.9x | -3.52x | - | - | - |
Capital Intensity | ||||||||
| CAPEX / Current Assets (%) | - | 14.28% | 26.18% | 8.53% | 5.43% | 11.19% | 17.09% | 4.39% |
| CAPEX / EBITDA (%) | - | -22.43% | -43.6% | -16.53% | -15.14% | -53.49% | -819.47% | 50.85% |
| CAPEX / FCF (%) | - | -13.32% | -21.71% | -16.03% | -13.79% | - | - | - |
Items per share | ||||||||
| Cash flow per share 1 | - | - | -18.13 | - | - | - | - | - |
| Change | - | - | - | - | - | - | - | - |
| Dividend per Share 1 | - | - | - | - | - | - | - | - |
| Change | - | - | - | - | - | - | - | - |
| Book Value Per Share 1 | - | 17.06 | 22.5 | 17.33 | 5.643 | -2.11 | -3.526 | -3.163 |
| Change | - | - | 31.86% | -22.96% | -67.44% | -137.39% | -67.11% | 10.29% |
| EPS 1 | -708.4 | -41.82 | -8.344 | -13.03 | -14.98 | -6.078 | -2.357 | -0.028 |
| Change | - | 94.1% | 80.05% | -56.17% | -14.96% | 59.42% | 61.22% | 98.81% |
| Nbr of stocks (in thousands) | - | 8,050 | 8,555 | 9,771 | 12,686 | 15,559 | 15,559 | 15,559 |
| Announcement Date | 7/14/21 | 3/16/22 | 3/1/23 | 2/28/24 | 2/26/25 | - | - | - |
1USD
Estimates
| 2025 * | 2026 * | |
|---|---|---|
| P/E ratio | -0.47x | -1.22x |
| PBR | -1.36x | -0.82x |
| EV / Sales | 1.95x | 1.67x |
| Yield | - | - |
More valuation ratios
* Estimated data
EPS & Dividend
Y-o-Y evolution of P/E
Year-on-year evolution of the Yield
Sell
Buy
Mean consensus
OUTPERFORM
Number of Analysts
3
Last Close Price
2.880USD
Average target price
5.337USD
Spread / Average Target
+85.32%
Quarterly revenue - Rate of surprise
- Stock Market
- Equities
- WBX Stock
- Financials Wallbox N.V.
Select your edition
All financial news and data tailored to specific country editions
