BEYOND MEAT, INC. |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 6.4 USD | +0.95% |
|
-0.16% | -28.09% |
| Apr. 23 | Sector Update: Consumer Stocks Higher in Late Afternoon Trading | MT |
| Apr. 23 | Sector Update: Consumer | MT |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 4,651 | 7,832 | 4,127 | 784.7 | 574.4 | 415 | - | - |
| Enterprise Value (EV) 1 | 4,406 | 7,698 | 4,551 | 1,668 | 1,601 | 1,459 | 1,515 | 1,514 |
| P/E ratio | -261 x | -147 x | -22.6 x | -2.14 x | -1.69 x | -2.76 x | -3.39 x | -5.52 x |
| Yield | - | - | - | - | - | - | - | - |
| Capitalization / Revenue | 15.6 x | 19.3 x | 8.88 x | 1.87 x | 1.67 x | 1.26 x | 1.18 x | 1.03 x |
| EV / Revenue | 14.8 x | 18.9 x | 9.79 x | 3.98 x | 4.66 x | 4.43 x | 4.3 x | 3.75 x |
| EV / EBITDA | 174 x | 652 x | -40.4 x | -6 x | -5.95 x | -14.2 x | -19.6 x | -21.7 x |
| EV / FCF | -60.4 x | -66.7 x | -10.4 x | -4.27 x | -13.5 x | -12.3 x | -25.5 x | -28.6 x |
| FCF Yield | -1.65% | -1.5% | -9.61% | -23.4% | -7.39% | -8.12% | -3.93% | -3.5% |
| Price to Book | 12.1 x | 21.4 x | 31.2 x | -3.86 x | -1.12 x | -0.67 x | -0.59 x | - |
| Nbr of stocks (in thousands) | 61,522 | 62,656 | 63,331 | 63,742 | 64,541 | 64,845 | - | - |
| Reference price 2 | 75.60 | 125.0 | 65.16 | 12.31 | 8.900 | 6.400 | 6.400 | 6.400 |
| Announcement Date | 2/27/20 | 2/25/21 | 2/24/22 | 2/23/23 | 2/27/24 | - | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 297.9 | 406.8 | 464.7 | 418.9 | 343.4 | 329.1 | 352.4 | 404.2 |
| EBITDA 1 | 25.29 | 11.8 | -112.8 | -278 | -269.2 | -102.5 | -77.42 | -69.91 |
| EBIT 1 | 4.38 | -49.34 | -174.9 | -342.8 | -341.9 | -148.8 | -122.1 | -92.15 |
| Operating Margin | 1.47% | -12.13% | -37.64% | -81.82% | -99.57% | -45.21% | -34.65% | -22.8% |
| Earnings before Tax (EBT) 1 | -12.43 | -52.68 | -179.1 | -347.2 | -334.2 | -149.5 | -124.7 | - |
| Net income 1 | -12.44 | -52.75 | -182.1 | -366.1 | -338.1 | -151.7 | -127.4 | -116.5 |
| Net margin | -4.18% | -12.97% | -39.19% | -87.4% | -98.48% | -46.09% | -36.13% | -28.81% |
| EPS 2 | -0.2900 | -0.8500 | -2.880 | -5.750 | -5.260 | -2.315 | -1.885 | -1.160 |
| Free Cash Flow 1 | -72.91 | -115.5 | -437.3 | -390.7 | -118.4 | -118.5 | -59.5 | -53 |
| FCF margin | -24.48% | -28.38% | -94.11% | -93.27% | -34.48% | -36% | -16.88% | -13.11% |
| FCF Conversion (EBITDA) | - | - | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - | - | - |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Announcement Date | 2/27/20 | 2/25/21 | 2/24/22 | 2/23/23 | 2/27/24 | - | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2021 Q3 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 106.4 | 100.7 | 109.5 | 147 | 82.5 | 79.94 | 92.24 | 102.1 | 75.31 | 73.68 | 75.72 | 98.39 | 79.55 | 77.83 | 83.92 |
| EBITDA 1 | -36.76 | -62.94 | -78.89 | -68.78 | -73.81 | -56.55 | -45.77 | -40.83 | -57.49 | -125.1 | -29.38 | -22.27 | -21.34 | -19.1 | -20.27 |
| EBIT 1 | -54 | -77.69 | -97.63 | -89.68 | -89.74 | -65.72 | -57.72 | -53.75 | -69.62 | -160.8 | -42.55 | -34.67 | -34.16 | -31.53 | -33.59 |
| Operating Margin | -50.73% | -77.17% | -89.19% | -60.99% | -108.78% | -82.21% | -62.58% | -52.62% | -92.44% | -218.25% | -56.19% | -35.24% | -42.94% | -40.5% | -40.03% |
| Earnings before Tax (EBT) 1 | -54.24 | -78.54 | -99.78 | -95.69 | -92.93 | -58.76 | -55.8 | -53 | -70.37 | -155.1 | -42.56 | -35.5 | -34.81 | -31.27 | -35.75 |
| Net income 1 | -54.82 | -80.37 | -100.5 | -97.13 | -101.7 | -66.87 | -59.04 | -53.5 | -70.49 | -155.1 | -42.62 | -35.53 | -34.84 | -31.29 | -35.22 |
| Net margin | -51.5% | -79.83% | -91.78% | -66.06% | -123.25% | -83.65% | -64.01% | -52.38% | -93.6% | -210.52% | -56.29% | -36.11% | -43.79% | -40.21% | -41.96% |
| EPS 2 | -0.8700 | -1.270 | -1.580 | -1.530 | -1.600 | -1.050 | -0.9200 | -0.8300 | -1.090 | -2.400 | -0.6652 | -0.5449 | -0.5269 | -0.4872 | -0.5274 |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 11/10/21 | 2/24/22 | 5/11/22 | 8/4/22 | 11/9/22 | 2/23/23 | 5/10/23 | 8/7/23 | 11/8/23 | 2/27/24 | - | - | - | - | - |
1USD in Million2USD
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | 424 | 884 | 1,027 | 1,044 | 1,100 | 1,099 |
| Net Cash position 1 | 245 | 134 | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | -3.761 x | -3.179 x | -3.813 x | -10.19 x | -14.21 x | -15.72 x |
| Free Cash Flow 1 | -72.9 | -115 | -437 | -391 | -118 | -119 | -59.5 | -53 |
| ROE (net income / shareholders' equity) | -5.39% | -14% | -72.9% | - | - | - | - | - |
| ROA (Net income/ Total Assets) | -4.25% | -11.5% | -19.7% | -30% | -26.4% | -24.7% | -23.5% | - |
| Assets 1 | 292.8 | 460 | 923.7 | 1,221 | 1,280 | 615.2 | 541.1 | - |
| Book Value Per Share 2 | 6.240 | 5.830 | 2.090 | -3.190 | -7.940 | -9.600 | -10.90 | - |
| Cash Flow per Share 2 | -1.110 | -0.6400 | -4.770 | -5.030 | -1.680 | -1.220 | - | - |
| Capex 1 | 25.9 | 75.5 | 136 | 70.5 | 10.6 | 21.3 | 18.5 | 17.5 |
| Capex / Sales | 8.7% | 18.55% | 29.26% | 16.82% | 3.08% | 6.46% | 5.25% | 4.33% |
| Announcement Date | 2/27/20 | 2/25/21 | 2/24/22 | 2/23/23 | 2/27/24 | - | - | - |
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
D+
Sell
Buy
Mean consensus
UNDERPERFORM
Number of Analysts
14
Last Close Price
6.4
USD
Average target price
6.5
USD
Spread / Average Target
+1.56%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| -28.09% | 415M | |
| +22.30% | 792M | |
| -18.51% | 391M |
- Stock Market
- Equities
- BYND Stock
- Financials Beyond Meat, Inc.
