Company Valuation: Wallbox N.V.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Capitalization 1 2,631 612.5 342 127 46.83 46.83 -
Change - -76.72% -44.17% -62.85% -63.14% 0% -
Enterprise Value (EV) 1 2,586 696.8 499.6 365.6 338.1 396.4 411
Change - -73.05% -28.3% -26.84% -7.52% 17.26% 3.69%
P/E ratio -7.82x -8.58x -2.69x -0.67x -0.5x -1.28x -108x
PBR 19.2x 3.18x 2.02x 1.77x -1.43x -0.85x -0.95x
PEG 0.1x 0.1x -0x -0x 0x 0x 1.1x
Capitalization / Revenue 33.4x 3.91x 2.2x 0.74x 0.27x 0.2x 0.1x
EV / Revenue 32.8x 4.44x 3.21x 2.12x 1.96x 1.68x 0.9x
EV / EBITDA -51.6x -7.4x -6.22x -5.92x -9.38x -80.4x 10.4x
EV / EBIT -41x -4.78x -4.31x -3.2x -3.99x -10.3x 82.3x
EV / FCF - - - - - - -
FCF Yield - - - - - - -
Dividend per Share 2 - - - - - - -
Rate of return - - - - - - -
EPS 2 -41.82 -8.344 -13.03 -14.98 -6.078 -2.357 -0.028
Distribution rate - - - - - - -
Net sales 1 78.77 156.9 155.8 172.1 172.3 236.4 458.5
EBITDA 1 -50.13 -94.19 -80.36 -61.78 -36.05 -4.931 39.59
EBIT 1 -63.01 -145.9 -115.9 -114.1 -84.81 -38.65 4.996
Net income 1 - -68.23 -121.7 -138.2 -86.12 -36.37 -0.4835
Net Debt 1 -44.98 84.33 157.6 238.5 291.2 349.6 364.2
Reference price 2 326.800 71.600 35.000 10.014 3.010 3.010 3.010
Nbr of stocks (in thousands) 8,050 8,555 9,771 12,686 15,559 15,559 -
Announcement Date 3/16/22 3/1/23 2/28/24 2/26/25 - - -
1USD in Million2USD
Estimates

P/E ratio, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
-0.5x1.96x-9.38x-.--% 46.83M
24.78x2.87x15.74x2.16% 235B
29.81x3.62x17.13x1.75% 153B
32.15x5.18x21.87x1.19% 134B
47.35x5.16x25.68x0.9% 92.42B
30.52x4.98x17.29x1.47% 84.04B
49.89x6.75x31.22x0.09% 67.65B
88.05x10.43x60.16x0.35% 66.18B
33.58x6.93x21.82x0.57% 49.64B
37.26x5.58x24.08x1.3% 46.72B
Average 37.29x 5.35x 22.56x 0.98% 92.82B
Weighted average by Cap. 36.88x 4.92x 23.02x 1.36%
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. WBX Stock
  4. Valuation Wallbox N.V.