Beam Global

AI-generated fair value estimate for this company.

Method: 10-year phased revenue/FCF DCF: revenue grows from $26.5M (TTM) at a 25% CAGR to $81.1M by year 5 as EV-charging/solar infrastructure deployments scale, then a 12% CAGR to $142.9M by year 10; FCF margin phases in from -35% (year 1) to a mature 12% (years 6-10); 14% discount rate; 3% terminal growth; $0.89M net cash added; 22.63M shares outstanding.

Reasoning: Beam Global is a small-cap solar EV-charging infrastructure maker still burning cash while scaling manufacturing, so a mature FCF DCF would be meaningless; a phased revenue-ramp/margin-normalization model with a high 14% discount rate for small-cap climate-tech execution risk better captures its path to profitability.