Sunnova Energy International Inc.

NOVA

NOVASunnova Energy International Inc. US flag

New York Stock Exchange

0.22

USD

- -

27.68MMarket Cap

Profitability (USD)

API Chat

	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
Return on Common Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	- -	-4.96	-6.95	-8.31	-3.04	-2.34	-4.25	-2.98
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	64.43	64.82	63.96	59.47	59.34	41.35	40.68	44.88
EBITDA Margin (%)	24.89	24.49	20.59	18.85	21.54	9.88	-6.73	8.66
Operating Margin (%)	-13.47	-13.15	-16.93	-22.25	-22.71	-14.61	-31.96	-21.99
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	-117.34	-65.54	-101.43	-191.29	-60.91	-22.66	-69.86	-70.52
Profit Margin (%)	-118.51	-71.13	-109.73	-156.87	-57.14	-28.98	-58	-43.8
Net Income to Common Margin (%)	-157.81	-130.17	-128.52	-156.87	-57.14	-28.98	-58	-43.8
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	25.28	49.62	16.79	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

API Chat

	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
Total Debt	831	961	1,444	2,037	3,267	5,412	7,518	8,460
ST Debt	108	44	98	112	132	218	488	327
LT Debt	724	916	1,346	1,925	3,136	5,195	7,031	8,133
Total Debt/EBITDA	43.46	37.59	53.32	67.18	62.76	98.22	-155.13	116.33
Net Debt/EBITDA	40.52	35.49	50.22	60.22	58.05	91.63	-150.65	113.43
Total Debt/EBIT	-80.28	-69.98	-64.86	-56.93	-59.52	-66.41	-32.65	-45.8
Net Debt/EBIT	-74.84	-66.07	-61.09	-51.03	-55.06	-61.95	-31.71	-44.66
EBITDA to Interest Expense	0.23	0.42	0.24	0.2	0.45	0.51	-0.13	0.15
EBITDA-CapEx/Interest Expense	-2.67	-3.71	-3.6	-3.55	-4.32	-7.54	-5.06	-3.2
EBIT to Interest Expense	-0.12	-0.22	-0.2	-0.23	-0.47	-0.76	-0.62	-0.38
Interest Expense	83	61	112	155	116	108	372	491
Common Equity/Total Assets	-18.25	-17.19	-14.55	-14.8	-8.35	-4.38	-2.02	0.35
Long-Term Debt/Equity (%)	176.61	156.17	164.55	150.28	193.37	275.23	330.25	302.9
Long-Term Debt/Capital (%)	115.16	120.46	107.29	104.9	96.79	91.75	89.09	86.89
Long-Term Debt/Total Assets (%)	54.46	55.04	54.14	53.65	56.97	62.31	61.99	60.91
Total Debt/Equity (%)	202.87	163.73	176.53	159.04	201.49	286.76	353.16	315.09
Total Debt/Capital (%)	132.29	126.28	115.1	111.01	100.85	95.59	95.27	90.38
Total Debt/Total Assets (%)	62.56	57.7	58.08	56.77	59.36	64.92	66.29	63.36
Net Debt to Equity	189.13	154.6	166.26	142.56	186.38	267.5	342.96	307.22
Net Debt/Capital (%)	135.47	128.12	116.13	112.36	100.86	95.23	95.08	90.16
EBITDA	19	26	27	30	52	55	-48	73
EBITDA-CapEx	-221	-227	-404	-548	-502	-813	-1,881	-1,570
Operating Income (Loss)	-10	-14	-22	-36	-55	-82	-230	-185

Liquidity (USD)

API Chat

	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
Cash Ratio	0.37	0.55	0.43	1	0.78	0.66	0.19	0.16
Current Ratio	0.53	0.94	1.41	2.17	1.98	1.75	0.85	0.78
Quick Ratio	0.44	0.76	0.6	1.27	1.25	1.34	0.64	0.59
CFO/Avg Current Liab	- -	-0.09	-1.17	-0.65	-0.8	-0.78	-0.29	-0.26
Common Equity/Total Assets	-18.25	-17.19	-14.55	-14.8	-8.35	-4.38	-2.02	0.35
Long-Term Debt/Equity (%)	176.61	156.17	164.55	150.28	193.37	275.23	330.25	302.9
Long-Term Debt/Capital (%)	115.16	120.46	107.29	104.9	96.79	91.75	89.09	86.89
Long-Term Debt/Total Assets (%)	54.46	55.04	54.14	53.65	56.97	62.31	61.99	60.91
Total Debt/Equity (%)	202.87	163.73	176.53	159.04	201.49	286.76	353.16	315.09
Total Debt/Capital (%)	132.29	126.28	115.1	111.01	100.85	95.59	95.27	90.38
Total Debt/Total Assets (%)	62.56	57.7	58.08	56.77	59.36	64.92	66.29	63.36
CFO/Total Liabilities	-5.33	-1.07	-10.2	-5.7	-5.39	-5.17	-2.58	-2.91
CFO/CapEx	-0.2	-0.05	-0.4	-0.23	-0.38	-0.38	-0.13	-0.19
Altman's Z-Score	-0.29	-0.21	0.02	0.92	0.44	0.22	0.07	0.02

Working Capital (USD)

API Chat

	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
Accounts Receivable Turnover	- -	19.62	15.49	15.38	16.77	25.93	22.11	19.89
Days Sales Outstanding	- -	18.61	23.56	23.73	21.76	14.08	16.51	18.35
Inventory Turnover	- -	7.99	1.79	0.89	0.85	2.34	2.84	3.36
Days Inventory Outstanding	- -	45.66	203.76	409.75	427.98	156.27	128.36	108.51
Accounts Payable Turnover	- -	2.09	2.91	3.26	2.61	4.1	1.8	0.84
Accounts Payable Turnover Days	- -	174.7	125.26	111.98	140.1	88.94	203.15	436.59
Cash Conversion Cycle	- -	-110.43	102.06	321.5	309.65	81.41	-58.27	-309.73
Inventory to Cash Days	- -	-27.06	-180.2	-386.02	-406.22	-142.19	-111.85	-90.17
Inventories	- -	9	44	103	128	152	149	127
Raw Materials	- -	- -	- -	- -	61	34	29	15
Work In Process	- -	- -	- -	- -	24	43	36	85
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	9	44	103	43	75	83	26

Enterprise Value (USD)

API Chat

	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
Market Capitalization	- -	- -	455	3,966	3,096	2,061	1,805	426
- Cash & Cash Equivalents	56	53	83	210	243	360	213	211
+ Preferred Equity and Hybrid Capital	1	1	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	39	86	172	329	432	614	602	853
+ Total Debt	831	961	1,444	2,037	3,267	5,412	7,518	8,460
Enterprise Value	815	994	1,989	6,121	6,552	7,728	9,712	9,529
Total Capital	628	761	1,255	1,835	3,240	5,662	7,892	9,360
Total Debt/Capital (%)	132.29	126.28	115.1	111.01	100.85	95.59	95.27	90.38
Total Debt / EV	1.02	0.97	0.73	0.33	0.5	0.7	0.77	0.89
EV/Sales	10.6	9.53	15.12	38.06	27.1	13.86	13.48	11.34
EV/EBITDA	42.59	38.9	73.4	201.92	125.85	140.24	- -	131.02
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	23.92	20.06	- -	263.8	- -	- -	72.69	157.55
EV/Free Cash Flow to Firm	2.97	3.29	5.34	10.18	14.19	11.96	4.94	5.59
Diluted Market Cap	- -	- -	455	3,966	3,096	2,061	1,805	426
Diluted Enterprise Value	815	994	1,989	6,121	6,552	7,728	9,712	9,529
EV per Share	9.8	11.96	48.74	69.66	59.09	67.52	82.07	76.7
TTM Sales	77	104	132	161	242	558	721	840
TTM EBITDA	19	26	27	30	52	55	-48	73
TTM Operating Income	-10	-14	-22	-36	-55	-82	-230	-185
TTM Cash Flow to Firm	34	50	-58	23	-93	-222	134	60
TTM Free Cash Flow to Firm	275	302	373	602	462	646	1,966	1,703

Multiples (USD)

API Chat

	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
Price/Free Cash Flow	- -	- -	1.75	8.87	8.97	3.85	1.13	0.32
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	815	994	1,989	6,121	6,552	7,728	9,712	9,529
Low Price	- -	- -	8.01	6.12	24.63	12.47	7.62	2.99
EV/Sales	10.6	9.53	15.12	38.06	27.1	13.86	13.48	11.34
EV/EBITDA	42.59	38.9	73.4	201.92	125.85	140.24	- -	131.02
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	-2.55	-7.55	-29.84	-15.04	-4.31	-2.33
Price/Earnings High	- -	- -	-3.01	-17.01	-46.32	-22.28	-6.95	-5.27
Price/Earnings Low	- -	- -	-1.93	-2.13	-19.77	-8.83	-2.16	-1.01
Price/Book Value	- -	- -	-1.26	-7.47	-6.73	-5.65	-7.9	9.14
Price/Book Value Average	- -	- -	-1.19	-3.59	-8.97	-6.67	-7.89	18.36
Price/Book Value High	- -	- -	-1.41	-8.08	-13.92	-9.87	-12.72	41.62
Price/Book Value Low	- -	- -	-0.9	-1.01	-5.94	-3.91	-3.94	7.97
Price/Tangible Book Value	- -	- -	0.56	3.1	2.18	1.2	0.9	0.17
Price/Tangible Book Value Average	- -	- -	0.53	1.49	2.91	1.42	0.9	0.33
Price/Tangible Book Value High	- -	- -	0.62	3.35	4.51	2.1	1.46	0.75
Price/Tangible Book Value Low	- -	- -	0.4	0.42	1.93	0.83	0.45	0.14
Price/Sales	- -	- -	3.46	24.66	12.81	3.7	2.5	0.51
Price/Sales Average	- -	- -	3.28	11.84	17.05	4.36	2.5	1.02
Price/Sales High	- -	- -	3.87	26.69	26.46	6.46	4.03	2.31
Price/Sales Low	- -	- -	2.48	3.34	11.3	2.56	1.25	0.44
Price/Cash Flow	- -	- -	-2.67	-30.16	-14.8	-6.18	-7.6	-1.37
Price/Cash Flow Average	- -	- -	-2.53	-14.48	-19.7	-7.29	-7.59	-2.75
Price/Cash Flow High	- -	- -	-2.99	-32.64	-30.58	-10.8	-12.23	-6.24
Price/Cash Flow Low	- -	- -	-1.92	-4.09	-13.05	-4.28	-3.79	-1.2
Price/Free Cash Flow Average	- -	- -	1.66	4.26	11.94	4.55	1.13	0.64
Price/Free Cash Flow High	- -	- -	1.95	9.6	18.53	6.74	1.82	1.46
Price/Free Cash Flow Low	- -	- -	1.25	1.2	7.91	2.67	0.56	0.28
EV/Sales Average	10.6	9.53	14.93	25.24	31.35	14.52	13.47	11.86
EV/Sales High	10.6	9.53	15.52	40.09	40.76	16.62	15.01	13.15
EV/Sales Low	10.6	9.53	14.14	16.75	25.59	12.72	12.22	11.28
EV/EBITDA Average	42.59	38.9	72.52	133.9	145.56	146.97	-200.35	136.93
EV/EBITDA High	42.59	38.9	75.37	212.67	189.27	168.2	-223.13	151.83
EV/EBITDA Low	42.59	38.9	68.66	88.85	118.84	128.73	-181.75	130.27
EV/EBIT Average	-78.67	-72.42	-88.22	-113.47	-138.07	-99.36	-42.17	-53.91
EV/EBIT High	-78.67	-72.42	-91.68	-180.21	-179.53	-113.72	-46.96	-59.78
EV/EBIT Low	-78.67	-72.42	-83.52	-75.29	-112.72	-87.04	-38.25	-51.29
Last Price	- -	- -	11.16	45.13	27.92	18.01	15.25	3.43
High Price	- -	- -	12.46	48.84	57.7	31.47	24.56	15.61
Enterprise Value Average	815	994	1,965	4,060	7,579	8,098	9,710	9,958
Enterprise Value High	815	994	2,042	6,447	9,854	9,268	10,814	11,042
Enterprise Value Low	815	994	1,860	2,694	6,187	7,094	8,809	9,474

Profitability (USD)

API Chat

	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
Return on Common Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	- -	-4.96	-6.95	-8.31	-3.04	-2.34	-4.25	-2.98
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	64.43	64.82	63.96	59.47	59.34	41.35	40.68	44.88
EBITDA Margin (%)	24.89	24.49	20.59	18.85	21.54	9.88	-6.73	8.66
Operating Margin (%)	-13.47	-13.15	-16.93	-22.25	-22.71	-14.61	-31.96	-21.99
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	-117.34	-65.54	-101.43	-191.29	-60.91	-22.66	-69.86	-70.52
Profit Margin (%)	-118.51	-71.13	-109.73	-156.87	-57.14	-28.98	-58	-43.8
Net Income to Common Margin (%)	-157.81	-130.17	-128.52	-156.87	-57.14	-28.98	-58	-43.8
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	25.28	49.62	16.79	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

API Chat

	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
Total Debt	831	961	1,444	2,037	3,267	5,412	7,518	8,460
ST Debt	108	44	98	112	132	218	488	327
LT Debt	724	916	1,346	1,925	3,136	5,195	7,031	8,133
Total Debt/EBITDA	43.46	37.59	53.32	67.18	62.76	98.22	-155.13	116.33
Net Debt/EBITDA	40.52	35.49	50.22	60.22	58.05	91.63	-150.65	113.43
Total Debt/EBIT	-80.28	-69.98	-64.86	-56.93	-59.52	-66.41	-32.65	-45.8
Net Debt/EBIT	-74.84	-66.07	-61.09	-51.03	-55.06	-61.95	-31.71	-44.66
EBITDA to Interest Expense	0.23	0.42	0.24	0.2	0.45	0.51	-0.13	0.15
EBITDA-CapEx/Interest Expense	-2.67	-3.71	-3.6	-3.55	-4.32	-7.54	-5.06	-3.2
EBIT to Interest Expense	-0.12	-0.22	-0.2	-0.23	-0.47	-0.76	-0.62	-0.38
Interest Expense	83	61	112	155	116	108	372	491
Common Equity/Total Assets	-18.25	-17.19	-14.55	-14.8	-8.35	-4.38	-2.02	0.35
Long-Term Debt/Equity (%)	176.61	156.17	164.55	150.28	193.37	275.23	330.25	302.9
Long-Term Debt/Capital (%)	115.16	120.46	107.29	104.9	96.79	91.75	89.09	86.89
Long-Term Debt/Total Assets (%)	54.46	55.04	54.14	53.65	56.97	62.31	61.99	60.91
Total Debt/Equity (%)	202.87	163.73	176.53	159.04	201.49	286.76	353.16	315.09
Total Debt/Capital (%)	132.29	126.28	115.1	111.01	100.85	95.59	95.27	90.38
Total Debt/Total Assets (%)	62.56	57.7	58.08	56.77	59.36	64.92	66.29	63.36
Net Debt to Equity	189.13	154.6	166.26	142.56	186.38	267.5	342.96	307.22
Net Debt/Capital (%)	135.47	128.12	116.13	112.36	100.86	95.23	95.08	90.16
EBITDA	19	26	27	30	52	55	-48	73
EBITDA-CapEx	-221	-227	-404	-548	-502	-813	-1,881	-1,570
Operating Income (Loss)	-10	-14	-22	-36	-55	-82	-230	-185

Liquidity (USD)

API Chat

	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
Cash Ratio	0.37	0.55	0.43	1	0.78	0.66	0.19	0.16
Current Ratio	0.53	0.94	1.41	2.17	1.98	1.75	0.85	0.78
Quick Ratio	0.44	0.76	0.6	1.27	1.25	1.34	0.64	0.59
CFO/Avg Current Liab	- -	-0.09	-1.17	-0.65	-0.8	-0.78	-0.29	-0.26
Common Equity/Total Assets	-18.25	-17.19	-14.55	-14.8	-8.35	-4.38	-2.02	0.35
Long-Term Debt/Equity (%)	176.61	156.17	164.55	150.28	193.37	275.23	330.25	302.9
Long-Term Debt/Capital (%)	115.16	120.46	107.29	104.9	96.79	91.75	89.09	86.89
Long-Term Debt/Total Assets (%)	54.46	55.04	54.14	53.65	56.97	62.31	61.99	60.91
Total Debt/Equity (%)	202.87	163.73	176.53	159.04	201.49	286.76	353.16	315.09
Total Debt/Capital (%)	132.29	126.28	115.1	111.01	100.85	95.59	95.27	90.38
Total Debt/Total Assets (%)	62.56	57.7	58.08	56.77	59.36	64.92	66.29	63.36
CFO/Total Liabilities	-5.33	-1.07	-10.2	-5.7	-5.39	-5.17	-2.58	-2.91
CFO/CapEx	-0.2	-0.05	-0.4	-0.23	-0.38	-0.38	-0.13	-0.19
Altman's Z-Score	-0.29	-0.21	0.02	0.92	0.44	0.22	0.07	0.02

Working Capital (USD)

API Chat

	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
Accounts Receivable Turnover	- -	19.62	15.49	15.38	16.77	25.93	22.11	19.89
Days Sales Outstanding	- -	18.61	23.56	23.73	21.76	14.08	16.51	18.35
Inventory Turnover	- -	7.99	1.79	0.89	0.85	2.34	2.84	3.36
Days Inventory Outstanding	- -	45.66	203.76	409.75	427.98	156.27	128.36	108.51
Accounts Payable Turnover	- -	2.09	2.91	3.26	2.61	4.1	1.8	0.84
Accounts Payable Turnover Days	- -	174.7	125.26	111.98	140.1	88.94	203.15	436.59
Cash Conversion Cycle	- -	-110.43	102.06	321.5	309.65	81.41	-58.27	-309.73
Inventory to Cash Days	- -	-27.06	-180.2	-386.02	-406.22	-142.19	-111.85	-90.17
Inventories	- -	9	44	103	128	152	149	127
Raw Materials	- -	- -	- -	- -	61	34	29	15
Work In Process	- -	- -	- -	- -	24	43	36	85
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	9	44	103	43	75	83	26

Enterprise Value (USD)

API Chat

	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
Market Capitalization	- -	- -	455	3,966	3,096	2,061	1,805	426
- Cash & Cash Equivalents	56	53	83	210	243	360	213	211
+ Preferred Equity and Hybrid Capital	1	1	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	39	86	172	329	432	614	602	853
+ Total Debt	831	961	1,444	2,037	3,267	5,412	7,518	8,460
Enterprise Value	815	994	1,989	6,121	6,552	7,728	9,712	9,529
Total Capital	628	761	1,255	1,835	3,240	5,662	7,892	9,360
Total Debt/Capital (%)	132.29	126.28	115.1	111.01	100.85	95.59	95.27	90.38
Total Debt / EV	1.02	0.97	0.73	0.33	0.5	0.7	0.77	0.89
EV/Sales	10.6	9.53	15.12	38.06	27.1	13.86	13.48	11.34
EV/EBITDA	42.59	38.9	73.4	201.92	125.85	140.24	- -	131.02
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	23.92	20.06	- -	263.8	- -	- -	72.69	157.55
EV/Free Cash Flow to Firm	2.97	3.29	5.34	10.18	14.19	11.96	4.94	5.59
Diluted Market Cap	- -	- -	455	3,966	3,096	2,061	1,805	426
Diluted Enterprise Value	815	994	1,989	6,121	6,552	7,728	9,712	9,529
EV per Share	9.8	11.96	48.74	69.66	59.09	67.52	82.07	76.7
TTM Sales	77	104	132	161	242	558	721	840
TTM EBITDA	19	26	27	30	52	55	-48	73
TTM Operating Income	-10	-14	-22	-36	-55	-82	-230	-185
TTM Cash Flow to Firm	34	50	-58	23	-93	-222	134	60
TTM Free Cash Flow to Firm	275	302	373	602	462	646	1,966	1,703

Multiples (USD)

API Chat

	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
Price/Free Cash Flow	- -	- -	1.75	8.87	8.97	3.85	1.13	0.32
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	815	994	1,989	6,121	6,552	7,728	9,712	9,529
Low Price	- -	- -	8.01	6.12	24.63	12.47	7.62	2.99
EV/Sales	10.6	9.53	15.12	38.06	27.1	13.86	13.48	11.34
EV/EBITDA	42.59	38.9	73.4	201.92	125.85	140.24	- -	131.02
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	-2.55	-7.55	-29.84	-15.04	-4.31	-2.33
Price/Earnings High	- -	- -	-3.01	-17.01	-46.32	-22.28	-6.95	-5.27
Price/Earnings Low	- -	- -	-1.93	-2.13	-19.77	-8.83	-2.16	-1.01
Price/Book Value	- -	- -	-1.26	-7.47	-6.73	-5.65	-7.9	9.14
Price/Book Value Average	- -	- -	-1.19	-3.59	-8.97	-6.67	-7.89	18.36
Price/Book Value High	- -	- -	-1.41	-8.08	-13.92	-9.87	-12.72	41.62
Price/Book Value Low	- -	- -	-0.9	-1.01	-5.94	-3.91	-3.94	7.97
Price/Tangible Book Value	- -	- -	0.56	3.1	2.18	1.2	0.9	0.17
Price/Tangible Book Value Average	- -	- -	0.53	1.49	2.91	1.42	0.9	0.33
Price/Tangible Book Value High	- -	- -	0.62	3.35	4.51	2.1	1.46	0.75
Price/Tangible Book Value Low	- -	- -	0.4	0.42	1.93	0.83	0.45	0.14
Price/Sales	- -	- -	3.46	24.66	12.81	3.7	2.5	0.51
Price/Sales Average	- -	- -	3.28	11.84	17.05	4.36	2.5	1.02
Price/Sales High	- -	- -	3.87	26.69	26.46	6.46	4.03	2.31
Price/Sales Low	- -	- -	2.48	3.34	11.3	2.56	1.25	0.44
Price/Cash Flow	- -	- -	-2.67	-30.16	-14.8	-6.18	-7.6	-1.37
Price/Cash Flow Average	- -	- -	-2.53	-14.48	-19.7	-7.29	-7.59	-2.75
Price/Cash Flow High	- -	- -	-2.99	-32.64	-30.58	-10.8	-12.23	-6.24
Price/Cash Flow Low	- -	- -	-1.92	-4.09	-13.05	-4.28	-3.79	-1.2
Price/Free Cash Flow Average	- -	- -	1.66	4.26	11.94	4.55	1.13	0.64
Price/Free Cash Flow High	- -	- -	1.95	9.6	18.53	6.74	1.82	1.46
Price/Free Cash Flow Low	- -	- -	1.25	1.2	7.91	2.67	0.56	0.28
EV/Sales Average	10.6	9.53	14.93	25.24	31.35	14.52	13.47	11.86
EV/Sales High	10.6	9.53	15.52	40.09	40.76	16.62	15.01	13.15
EV/Sales Low	10.6	9.53	14.14	16.75	25.59	12.72	12.22	11.28
EV/EBITDA Average	42.59	38.9	72.52	133.9	145.56	146.97	-200.35	136.93
EV/EBITDA High	42.59	38.9	75.37	212.67	189.27	168.2	-223.13	151.83
EV/EBITDA Low	42.59	38.9	68.66	88.85	118.84	128.73	-181.75	130.27
EV/EBIT Average	-78.67	-72.42	-88.22	-113.47	-138.07	-99.36	-42.17	-53.91
EV/EBIT High	-78.67	-72.42	-91.68	-180.21	-179.53	-113.72	-46.96	-59.78
EV/EBIT Low	-78.67	-72.42	-83.52	-75.29	-112.72	-87.04	-38.25	-51.29
Last Price	- -	- -	11.16	45.13	27.92	18.01	15.25	3.43
High Price	- -	- -	12.46	48.84	57.7	31.47	24.56	15.61
Enterprise Value Average	815	994	1,965	4,060	7,579	8,098	9,710	9,958
Enterprise Value High	815	994	2,042	6,447	9,854	9,268	10,814	11,042
Enterprise Value Low	815	994	1,860	2,694	6,187	7,094	8,809	9,474

	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
Shares Outstanding	87	87	84	100	113	115	122	125
Diluted Weighted Avg Shares	83	83	41	88	111	114	118	124
Basic Weighted Avg Shares	83	83	41	88	111	114	118	124
Revenue per Share	0.92	1.26	3.22	1.83	2.18	4.87	6.09	6.76
EBITDA per Share	0.23	0.31	0.66	0.35	0.47	0.48	-0.41	0.59
Operating Income per Share	-0.12	-0.17	-0.55	-0.41	-0.5	-0.71	-1.95	-1.49
Basic EPS, GAAP	-1.46	-1.63	-4.14	-2.87	-1.25	-1.41	-3.53	-2.96
Basic EPS from Cont Ops	-1.09	-0.82	-3.27	-3.5	-1.33	-1.14	-4.25	-3.6
Diluted EPS, GAAP	-1.46	-1.63	-4.14	-2.87	-1.25	-1.41	-3.53	-2.96
Diluted EPS from Cont Ops	-1.09	-0.82	-3.27	-3.5	-1.33	-1.14	-4.25	-3.6
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	-0.59	-0.14	-4.17	-1.5	-1.89	-2.91	-2.01	-2.5
Free Cash Flow per Basic Share	-3.48	-3.18	-14.73	-8.08	-6.89	-10.5	-17.49	-15.73
Cash & Equivalents per Share	0.68	0.63	2.05	2.39	2.19	3.15	1.8	1.7
Book Value per Share	-2.92	-3.44	-8.87	-6.04	-4.15	-3.19	-1.93	0.38
Tangible Book Value per Share	4.92	7.05	20.06	14.57	12.79	14.96	16.86	20.77

Sunnova Energy International Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)