image
Eos Energy Enterprises, Inc. EOSEW
Industrials - Electrical Equipment & Parts - NASDAQ - US
Watchlist
$ 0.27
-15.6 %
$ 61.2 M
Market Cap
None
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on Apr, 8, 2025.

The intrinsic value of one EOSEW stock under the worst case scenario is HIDDEN Compared to the current market price of 0.27 USD, Eos Energy Enterprises, Inc. is HIDDEN

EOSEW Intrinsic Value
HIDDEN
SHOW

This DCF valuation model was last updated on Apr, 8, 2025.

The intrinsic value of one EOSEW stock under the base case scenario is HIDDEN Compared to the current market price of 0.27 USD, Eos Energy Enterprises, Inc. is HIDDEN

EOSEW Intrinsic Value
HIDDEN
SHOW

This DCF valuation model was last updated on Apr, 8, 2025.

The intrinsic value of one EOSEW stock under the best case scenario is HIDDEN Compared to the current market price of 0.27 USD, Eos Energy Enterprises, Inc. is HIDDEN

EOSEW Intrinsic Value
HIDDEN
SHOW
2. FUNDAMENTAL ANALYSIS

Price Chart EOSEW

image
1M -39%
6M 29.0%
1Y 119%
3Y -169%
5Y --%
All
$1.6$1.6$1.4$1.4$1.2$1.2$1.0$1.0$0.8$0.8$0.6$0.6$0.4$0.4$0.2$0.2$0.0$0.015 Oct15 OctNov '24Nov '2415 Nov15 NovDec '24Dec '2415 Dec15 DecJan '25Jan '2515 Jan15 JanFeb '25Feb '2515 Feb15 FebMar '25Mar '2515 Mar15 MarApr '25Apr '25
FINANCIALS
15.6 M REVENUE
-4.71%
Growth Rates
1Year -4.71%
3Years 50.28%
5Years 99.33%
7Years 0.00%
10Years 0.00%
-175 M OPERATING INCOME
-14.56%
Growth Rates
1Year -14.56%
3Years -9.15%
5Years -45.54%
7Years 0.00%
10Years 0.00%
-686 M NET INCOME
-198.85%
Growth Rates
1Year -198.85%
3Years -76.75%
5Years -53.88%
7Years 0.00%
10Years 0.00%
-154 M OPERATING CASH FLOW
-6.15%
Growth Rates
1Year -6.15%
3Years -9.84%
5Years -45.22%
7Years 0.00%
10Years 0.00%
-33.2 M INVESTING CASH FLOW
-12.64%
Growth Rates
1Year -12.64%
3Years -12.45%
5Years -62.82%
7Years 0.00%
10Years 0.00%
206 M FINANCING CASH FLOW
-9.69%
Growth Rates
1Year -9.69%
3Years 18.62%
5Years 56.25%
7Years 0.00%
10Years 0.00%
7.25 M REVENUE
749.30%
Growth Rates
1Year -4.71%
3Years 50.28%
5Years 99.33%
7Years 0.00%
10Years 0.00%
-51.7 M OPERATING INCOME
-3.13%
Growth Rates
1Year -14.56%
3Years -9.15%
5Years -45.54%
7Years 0.00%
10Years 0.00%
-268 M NET INCOME
21.80%
Growth Rates
1Year -198.85%
3Years -76.75%
5Years -53.88%
7Years 0.00%
10Years 0.00%
-42.7 M OPERATING CASH FLOW
3.96%
Growth Rates
1Year -6.15%
3Years -9.84%
5Years -45.22%
7Years 0.00%
10Years 0.00%
-13.1 M INVESTING CASH FLOW
-34.43%
Growth Rates
1Year -12.64%
3Years -12.45%
5Years -62.82%
7Years 0.00%
10Years 0.00%
129 M FINANCING CASH FLOW
371.55%
Growth Rates
1Year -9.69%
3Years 18.62%
5Years 56.25%
7Years 0.00%
10Years 0.00%
Balance Sheet Eos Energy Enterprises, Inc.
image
Current Assets 180 M
Cash & Short-Term Investments 74.3 M
Receivables 16.1 M
Other Current Assets 89.5 M
Non-Current Assets 80.4 M
Long-Term Investments 0
PP&E 48.6 M
Other Non-Current Assets 31.8 M
28.54 %6.20 %34.38 %18.66 %12.23 %Total Assets$260.3m
Current Liabilities 65 M
Accounts Payable 16.7 M
Short-Term Debt 3.89 M
Other Current Liabilities 44.4 M
Non-Current Liabilities 712 M
Long-Term Debt 317 M
Other Non-Current Liabilities 396 M
5.71 %40.73 %50.91 %Total Liabilities$777.1m
EFFICIENCY
Earnings Waterfall Eos Energy Enterprises, Inc.
image
Revenue 15.6 M
Cost Of Revenue 98.9 M
Gross Profit -83.3 M
Operating Expenses 91.9 M
Operating Income -175 M
Other Expenses 511 M
Net Income -686 M
100m100m00(100m)(100m)(200m)(200m)(300m)(300m)(400m)(400m)(500m)(500m)(600m)(600m)(700m)(700m)16m(99m)(83m)(92m)(175m)(511m)(686m)RevenueRevenueCost Of RevenueCost Of RevenueGross ProfitGross ProfitOperating ExpensesOperating ExpensesOperating IncomeOperating IncomeOther ExpensesOther ExpensesNet IncomeNet Income
RATIOS
-533.52% GROSS MARGIN
-533.52%
Averages
1Year -533.52%
3Years -578.95%
5Years -1012.71%
7Years -949.06%
10Years 0.00%
-1122.64% OPERATING MARGIN
-1122.64%
Averages
1Year -1122.64%
3Years -1096.95%
5Years -4812.13%
7Years -4210.05%
10Years 0.00%
-4394.91% NET MARGIN
-4394.91%
Averages
1Year -4394.91%
3Years -2359.46%
5Years -8172.19%
7Years -9670.02%
10Years 0.00%
64.07% ROE
64.07%
Averages
1Year 64.07%
3Years 148.13%
5Years -9.89%
7Years -343.49%
10Years 0.00%
-263.47% ROA
-263.47%
Averages
1Year -263.47%
3Years -200.58%
5Years -146.92%
7Years -277.59%
10Years 0.00%
-87.94% ROIC
-87.94%
Averages
1Year -87.94%
3Years -207.82%
5Years -151.84%
7Years -411.35%
10Years 0.00%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis Eos Energy Enterprises, Inc.
image
00(50m)(50m)(100m)(100m)(150m)(150m)(200m)(200m)(250m)(250m)20192019202020202021202120222022202320232024202420252025
Net Income -686 M
Depreciation & Amortization 9.13 M
Capital Expenditures -33.2 M
Stock-Based Compensation 18.8 M
Change in Working Capital 0
Others 504 M
Free Cash Flow -187 M
3. WALL STREET ANALYSTS ESTIMATES
Wall Street Analysts Price Targets Eos Energy Enterprises, Inc.
image
EOSEW has no price targets from Wall Street.
4. DIVIDEND ANALYSIS
5. COMPETITION
6. Ownership
Insider Ownership Eos Energy Enterprises, Inc.
image
Sold
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
0 USD 0
Bought
0 USD 0
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
7. News
8. Profile Summary

Eos Energy Enterprises, Inc. EOSEW

image
COUNTRY US
INDUSTRY Electrical Equipment & Parts
MARKET CAP $ 61.2 M
Dividend Yield 0.00%
Description Eos Energy Enterprises, Inc. designs, manufactures, and deploy safe, scalable, and sustainable, low total cost of ownership battery storage solutions for the electricity industry. Its product Eos Znyth DC battery system designed to meet the requirements of the grid-scale energy storage market. The company was founded in 2008 and is headquartered in Edison, NJ.
Contact 3920 Park Avenue, Edison, DE, 08820 http://www.eosenergystorage.com
IPO Date Nov. 19, 2020
Employees 430
Officers Mr. Brian Miller Chief Integrated Supply Chain Officer Mr. Mike Tihey Senior Vice President of Projects & Service Mr. Joseph R. Mastrangelo Jr. Chief Executive Officer & Director