BEYOND, INC. |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 15.13 USD | -.--% |
|
-5.20% | -45.36% |
| May. 21 | Transcript : Beyond, Inc. - Shareholder/Analyst Call | |
| May. 08 | Maxim Adjusts Beyond's Price Target to $36 From $50, Keeps Buy Rating | MT |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 273.4 | 2,051 | 2,538 | 885.5 | 1,254 | 692 | - | - |
| Enterprise Value (EV) 1 | 158.5 | 1,574 | 2,073 | 548.7 | 1,254 | 546.5 | 559.2 | 692 |
| P/E ratio | -2.04 x | 38.7 x | 16.5 x | -23.3 x | -4.07 x | -4.42 x | -14.8 x | -13.4 x |
| Yield | - | - | - | - | - | - | - | - |
| Capitalization / Revenue | 0.19 x | 0.8 x | 0.92 x | 0.46 x | 0.8 x | 0.42 x | 0.35 x | 0.25 x |
| EV / Revenue | 0.11 x | 0.62 x | 0.75 x | 0.28 x | 0.8 x | 0.33 x | 0.28 x | 0.25 x |
| EV / EBITDA | -1.69 x | 17.8 x | 14.6 x | 8.64 x | -20.5 x | -4.68 x | -198 x | 5.32 x |
| EV / FCF | -1.53 x | 8.87 x | 30.8 x | -20 x | -33.2 x | 13.3 x | 3.99 x | 1.91 x |
| FCF Yield | -65.2% | 11.3% | 3.25% | -5% | -3.01% | 7.52% | 25.1% | 52.2% |
| Price to Book | - | 5.49 x | 3.44 x | 1.33 x | 3.5 x | 3.88 x | 5.35 x | - |
| Nbr of stocks (in thousands) | 38,773 | 42,765 | 43,015 | 45,740 | 45,305 | 45,738 | - | - |
| Reference price 2 | 7.050 | 47.97 | 59.01 | 19.36 | 27.69 | 15.13 | 15.13 | 15.13 |
| Announcement Date | 3/13/20 | 2/24/21 | 2/23/22 | 2/22/23 | 2/20/24 | - | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 1,459 | 2,550 | 2,756 | 1,929 | 1,561 | 1,660 | 2,001 | 2,741 |
| EBITDA 1 | -93.9 | 88.32 | 141.6 | 63.48 | -61.29 | -116.8 | -2.829 | 130 |
| EBIT 1 | -103.3 | 57.5 | 123.1 | 46.78 | -118.1 | -156.9 | -58.64 | 75.9 |
| Operating Margin | -7.08% | 2.26% | 4.47% | 2.42% | -7.57% | -9.45% | -2.93% | 2.77% |
| Earnings before Tax (EBT) 1 | - | 47.16 | 123 | -33.85 | -266.1 | -168.1 | -53.72 | 64.6 |
| Net income 1 | -134.7 | 56 | 154.7 | -35.24 | -307.8 | -155.4 | -43.61 | -2.55 |
| Net margin | -9.23% | 2.2% | 5.61% | -1.83% | -19.72% | -9.36% | -2.18% | -0.09% |
| EPS 2 | -3.460 | 1.240 | 3.570 | -0.8300 | -6.810 | -3.420 | -1.023 | -1.130 |
| Free Cash Flow 1 | -103.4 | 177.3 | 67.3 | -27.43 | -37.77 | 41.1 | 140.2 | 361.5 |
| FCF margin | -7.08% | 6.96% | 2.44% | -1.42% | -2.42% | 2.48% | 7.01% | 13.19% |
| FCF Conversion (EBITDA) | - | 200.8% | 47.52% | - | - | - | - | 278.08% |
| FCF Conversion (Net income) | - | 316.68% | 43.52% | - | - | - | - | - |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Announcement Date | 3/13/20 | 2/24/21 | 2/23/22 | 2/22/23 | 2/20/24 | - | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2021 Q4 | 2022 Q1 | 2022 Q2 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 | 2025 Q1 | 2025 Q2 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 612.7 | 536 | 528.1 | 460.3 | 404.9 | 381.1 | 422.2 | 373.3 | 384.5 | 382.3 | 396.2 | 414.7 | 466.8 | 472.6 | 513.1 |
| EBITDA 1 | 27.35 | 21.45 | 20.76 | 14.77 | 6.507 | 3.416 | 8.234 | -23.93 | -49.01 | -47.84 | -32.32 | -20.31 | -16.59 | -8.765 | 2.576 |
| EBIT 1 | 23.12 | 12.45 | 11.54 | 10.64 | 2.281 | -8.364 | -4.249 | -40.93 | -64.56 | -57.52 | -42.19 | -30.59 | -28.3 | -21.03 | -9.25 |
| Operating Margin | 3.77% | 2.32% | 2.19% | 2.31% | 0.56% | -2.19% | -1.01% | -10.96% | -16.79% | -15.05% | -10.65% | -7.38% | -6.06% | -4.45% | -1.8% |
| Earnings before Tax (EBT) 1 | 31.5 | 12.22 | 9.676 | -39.65 | -16.1 | -13.19 | -81.86 | -76.46 | -94.6 | -71.91 | -40.16 | -29.52 | -26.44 | -24.83 | -7.933 |
| Net income 1 | 29.62 | 10.12 | 7.147 | -37 | -15.51 | -10.31 | -73.49 | -63.05 | -161 | -72.24 | -34.08 | -25.66 | -37.81 | -20.83 | -7.033 |
| Net margin | 4.83% | 1.89% | 1.35% | -8.04% | -3.83% | -2.7% | -17.41% | -16.89% | -41.88% | -18.9% | -8.6% | -6.19% | -8.1% | -4.41% | -1.37% |
| EPS 2 | 0.6800 | 0.2100 | 0.1200 | -0.8100 | -0.3400 | -0.2300 | -1.630 | -1.390 | -3.550 | -1.580 | -0.7667 | -0.6017 | -0.5550 | -0.5033 | -0.2033 |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 2/23/22 | 4/28/22 | 7/28/22 | 10/27/22 | 2/22/23 | 4/27/23 | 7/27/23 | 10/26/23 | 2/20/24 | 5/6/24 | - | - | - | - | - |
1USD in Million2USD
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - | - | - |
| Net Cash position 1 | 115 | 478 | 465 | 337 | - | 145 | 133 | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - | - |
| Free Cash Flow 1 | -103 | 177 | 67.3 | -27.4 | -37.8 | 41.1 | 140 | 362 |
| ROE (net income / shareholders' equity) | - | 22.9% | 27.7% | 3.3% | -17.6% | -54.7% | -35.7% | -31.4% |
| ROA (Net income/ Total Assets) | - | - | - | - | - | - | - | - |
| Assets 1 | - | - | - | - | - | - | - | - |
| Book Value Per Share 2 | - | 8.740 | 17.20 | 14.60 | 7.910 | 3.900 | 2.830 | - |
| Cash Flow per Share 2 | - | 4.720 | 1.870 | -0.2800 | -0.8300 | -1.010 | -0.5600 | - |
| Capex 1 | 21.8 | 19.1 | 13.6 | 14.9 | 19.2 | 18 | 19.3 | 20.6 |
| Capex / Sales | 1.49% | 0.75% | 0.49% | 0.77% | 1.23% | 1.08% | 0.96% | 0.75% |
| Announcement Date | 3/13/20 | 2/24/21 | 2/23/22 | 2/22/23 | 2/20/24 | - | - | - |
1USD in Million2USD
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
B
Sell
Buy
Mean consensus
OUTPERFORM
Number of Analysts
12
Last Close Price
15.13
USD
Average target price
26.43
USD
Spread / Average Target
+74.68%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| -45.36% | 692M | |
| +2.35% | 208B | |
| +1.07% | 189B | |
| +9.80% | 87.48B | |
| +33.09% | 83.28B | |
| -24.07% | 76.22B | |
| +8.29% | 51.06B | |
| +24.35% | 27.46B | |
| +33.76% | 11.13B | |
| -9.46% | 8.72B |
- Stock Market
- Equities
- BYON Stock
- Financials Beyond, Inc.
