EOSE Share Price Projection Tool

Change the assumptions on the left and click Recalculate. All amounts are in USD. Capacity is computed from cycle time, utilization, and kWh/module, then mapped to revenue, EBITDA, enterprise value, and implied share price.

Assumptions

Units shown in gray

Valuation Parameters

Target year --

DCF discount rate %

Number of manufacturing lines --

EV / EBITDA multiple x

Production Parameters

Finished product cycle time seconds

Capacity utilization %

Z3 module energy capacity kWh/module

Financial Parameters

Average selling price $ / kWh

Unit COGS before 45x $ / kWh

45x & active electrode credits $ / kWh

45x transfer rate %

SG&A $M

R&D $M

Total debt $M

Fully diluted shares million

Capacity per line – GWh

Total capacity – GWh

EBITDA margin –%

Implied Valuation

Outputs (derived from inputs)

$–

DCF Stock Price (Present Value @ –% discount)

$–

Implied Future Share Price (–)

Capacity & Revenue

Avg. capacity per line –

Total annual production –

Revenue –

Effective 45x credits –

Unit Economics & Margin

Unit COGS w/ 45x –

COGS –

Gross profit –

Gross margin –

EBITDA & Valuation

OpEx (SG&A + R&D) –

EBITDA –

EBITDA margin –

Enterprise value –

Market cap (EV - debt) –

EOSE Share Price Projection Tool

Due Diligence Links

Assumptions

Implied Valuation