EVE HOLDING, INC. |
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 4.625 USD | +0.33% |
|
-3.14% | -36.48% |
| May. 07 | Eve Q1 Net Loss Unchanged, While Cash and Cash Equivalents Fall; Liquidity 'Sufficient' Through 2025 | MT |
| May. 07 | Transcript : Eve Holding, Inc., Q1 2024 Earnings Call, May 07, 2024 |
Valuation
| Fiscal Period: December | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Capitalization 1 | 1,918 | 1,972 | 1,242 | - | - |
| Enterprise Value (EV) 1 | 1,690 | 1,839 | 1,136 | 1,367 | 1,860 |
| P/E ratio | -10.6 x | -15.9 x | -9.17 x | -6.6 x | -6.8 x |
| Yield | - | - | - | - | - |
| Capitalization / Revenue | - | - | 3,622 x | 131 x | 7.35 x |
| EV / Revenue | - | - | 3,313 x | 144 x | 11 x |
| EV / EBITDA | -20 x | -14.3 x | -7.72 x | -8.64 x | -13.6 x |
| EV / FCF | -28.2 x | -19.4 x | -7.31 x | -5.56 x | -8.4 x |
| FCF Yield | -3.55% | -5.15% | -13.7% | -18% | -11.9% |
| Price to Book | 6.38 x | 11.9 x | 49.2 x | -7.99 x | -3.25 x |
| Nbr of stocks (in thousands) | 266,371 | 269,359 | 269,366 | - | - |
| Reference price 2 | 7.200 | 7.320 | 4.610 | 4.610 | 4.610 |
| Announcement Date | 3/16/23 | 3/8/24 | - | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Net sales 1 | - | - | - | 0.3429 | 9.481 | 168.8 |
| EBITDA 1 | - | -84.69 | -128.5 | -147.1 | -158.2 | -137.2 |
| EBIT 1 | - | -189.5 | -130.5 | -143.6 | -168.6 | -151.5 |
| Operating Margin | - | - | - | -41,875.44% | -1,778.04% | -89.73% |
| Earnings before Tax (EBT) 1 | -15.87 | -173.1 | -126.1 | -139.4 | -201.9 | -198.6 |
| Net income 1 | -15.87 | -174 | -127.7 | -133.3 | -185 | -181.2 |
| Net margin | - | - | - | -38,877% | -1,951.46% | -107.3% |
| EPS 2 | - | -0.6800 | -0.4600 | -0.5029 | -0.6981 | -0.6782 |
| Free Cash Flow 1 | - | -59.93 | -94.68 | -155.4 | -246 | -221.5 |
| FCF margin | - | - | - | -45,319.76% | -2,594.02% | -131.17% |
| FCF Conversion (EBITDA) | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - |
| Announcement Date | 3/18/22 | 3/16/23 | 3/8/24 | - | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 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 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBITDA 1 | -20.48 | -21.14 | -26.97 | -27.66 | -28.37 | -33.64 | -38.83 | - | -36.4 | -39.4 | -43.3 | - | - |
| EBIT 1 | -16.35 | -38.57 | -26.99 | -27.68 | -28.45 | -33.68 | -40.74 | -33.93 | -36.75 | -40.5 | -45.68 | -37.5 | -55 |
| Operating Margin | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Earnings before Tax (EBT) 1 | - | -36.25 | -19.74 | -25.6 | -31.11 | -30.11 | -39.27 | -24.67 | -36.71 | -40.84 | -46.7 | -40.4 | -57.9 |
| Net income 1 | - | -36.74 | -20.1 | -25.77 | -31.41 | -31.21 | -39.27 | -25.3 | -36.71 | -40.84 | -46.7 | -40.4 | -57.9 |
| Net margin | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EPS 2 | - | -0.1400 | -0.0600 | -0.0900 | -0.1100 | -0.1100 | -0.1400 | -0.0900 | -0.1333 | -0.1433 | -0.1700 | -0.1500 | -0.1700 |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 8/4/22 | 12/23/22 | 3/16/23 | 5/9/23 | 8/8/23 | 11/7/23 | 3/8/24 | 5/7/24 | - | - | - | - | - |
1USD in Million2USD
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | 125 | 619 |
| Net Cash position 1 | - | 228 | 132 | 106 | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | -0.7915 x | -4.51 x |
| Free Cash Flow 1 | - | -59.9 | -94.7 | -155 | -246 | -221 |
| ROE (net income / shareholders' equity) | - | -117% | -56.5% | -150% | - | - |
| ROA (Net income/ Total Assets) | - | -104% | -45.7% | -67.1% | -65.6% | -45.5% |
| Assets 1 | - | 167.2 | 279.1 | 198.6 | 282.2 | 398.1 |
| Book Value Per Share 2 | - | 1.130 | 0.6100 | 0.0900 | -0.5800 | -1.420 |
| Cash Flow per Share | - | - | - | - | - | - |
| Capex 1 | - | 0.48 | 0.17 | 19.6 | 149 | 190 |
| Capex / Sales | - | - | - | 5,723.91% | 1,569.38% | 112.44% |
| Announcement Date | 3/18/22 | 3/16/23 | 3/8/24 | - | - | - |
1USD in Million2USD
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Sell
Buy
Mean consensus
OUTPERFORM
Number of Analysts
8
Last Close Price
4.61
USD
Average target price
8.2
USD
Spread / Average Target
+77.87%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| -37.02% | 1.24B | |
| +5.64% | 128B | |
| +3.73% | 113B | |
| +7.14% | 16.49B | |
| +6.44% | 16.32B | |
| +70.48% | 5.35B | |
| +7.58% | 4.18B | |
| +11.04% | 3.8B | |
| -24.96% | 3.54B | |
| -5.12% | 1.01B |
- Stock Market
- Equities
- EVEX Stock
- Financials Eve Holding, Inc.
