US · PLUG
Plug Power Inc.
- Sector
- Industrials · Electrical Equipment & Parts
- Headquarters
- Latham, NY 12110
- Website
- plugpower.com
Price · as of 2024-12-31
$3.11
Market cap 1.85B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $22.32 | +617.68% |
| Intrinsic Value(DCF) | $0.71 | -77.17% |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | $49.01 | +1,476.01% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2010 | $6.50 | $765.24 | $0.14 | $736.84 | $0.00 |
| 2011 | $1.77 | $24.43 | $8.40 | $0.00 | $0.00 |
| 2012 | $0.17 | $25.20 | $0.01 | $0.00 | $0.00 |
| 2013 | $8.27 | $25.90 | $0.00 | $0.00 | $0.00 |
| 2014 | $2.86 | $40.60 | $64.39 | $0.00 | $0.00 |
| 2015 | $2.04 | $31.75 | $723.68 | $0.00 | $0.00 |
| 2016 | $1.01 | $25.73 | $9.33 | $0.00 | $2.53 |
| 2017 | $1.94 | $28.70 | $8.21 | $0.00 | $0.00 |
| 2018 | $1.95 | $26.64 | $2.97 | $0.00 | $0.00 |
| 2019 | $4.33 | $27.57 | $3.61 | $0.00 | $0.00 |
| 2020 | $47.25 | $47.37 | $0.00 | $0.00 | $212.32 |
| 2021 | $24.44 | $120.30 | $5.49 | $3.74 | |
| 2022 | $12.35 | $26.60 | $1.92 | $0.33 | $0.00 |
| 2023 | $4.02 | $17.38 | $0.00 | $0.00 | $0.00 |
| 2024 | $1.78 | $22.32 | $0.00 | $0.00 | $49.01 |
AI valuation
Our deep-learning model estimates Plug Power Inc.'s (PLUG) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $22.32
- Current price
- $3.11
- AI upside
- +617.68%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$0.71
-77.17% upside
Graham-Dodd
—
— upside
Graham Formula
$49.01
+1,476.01% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| PLUG | Plug Power Inc. | $3.11 | 1.85B | +618% | -77% | — | +1,476% | -0.73 | 0.88 | 2.43 | -1.21 | -11.13 | 0.93 | -99.38% | -321.21% | -334.71% | -90.88% | -62.11% | -49.49% | 0.62 | -43.32 | 1.97 | 0.61 | -0.44 | 652.00% | -2945.00% | -4104.00% | -69.56% | -0.97 | -32.72% | 0.00% | 0.00% | 7.72% | -1.19 | -2.26 | 3.82 | -3.48 |
| AIR | AAR Corp. | $117.17 | 4.64B | -52% | +29% | -82% | -92% | 213.00 | 2.20 | 0.96 | 21.32 | — | 5.77 | 18.98% | 6.66% | 0.45% | 1.04% | 3.42% | 0.45% | 0.86 | 2.46 | 2.72 | 1.07 | 5.61 | -7287.00% | 1991.00% | -8993.00% | 0.05% | 0.07 | 0.06% | 0.00% | 0.00% | 1.46% | 19.51 | 2581.16 | 1.30 | 3.05 |
| AMPX | Amprius Technologies, Inc… | $10.73 | 1.4B | +295% | +6,299% | — | — | -4.56 | 2.93 | 8.65 | -4.59 | -98.06 | 2.93 | -80.32% | -196.30% | -189.55% | -69.11% | -90.99% | -39.04% | 0.54 | — | 4.00 | 3.53 | 0.43 | 465.00% | 16808.00% | -1518.00% | -17.94% | -1.94 | -71.91% | 0.00% | 0.00% | 3.53% | -4.03 | -5.10 | 7.91 | -0.20 |
| EAF | GrafTech International Lt… | $6.95 | 179.45M | +264% | -58% | — | — | -8.54 | -7.23 | 3.72 | -597.60 | -12.81 | -7.23 | -3.11% | -15.29% | -43.61% | 129.88% | -10.59% | -19.51% | -4.22 | -0.74 | 3.78 | 1.65 | -201.66 | 6667.00% | -643.00% | 6196.00% | -6.42% | -0.64 | -16.56% | 0.00% | 0.00% | 0.01% | -36.77 | -23.52 | 5.62 | 0.15 |
| EOSE | Eos Energy Enterprises, I… | $5.70 | 1.36B | +1,283% | -46% | — | — | -1.59 | -2.10 | 13.48 | -1.92 | -3.37 | -2.08 | -125.95% | -225.47% | -849.06% | 107.49% | 39.87% | -169.29% | -1.14 | -19.32 | 4.94 | 4.10 | -0.28 | 4703.00% | 63179.00% | 4163.00% | -17.22% | -1.47 | 41.03% | 0.00% | 0.00% | 0.00% | -7.01 | -6.81 | 15.81 | 0.51 |
| GTLS | Chart Industries, Inc. | $207.30 | 9.32B | +857% | +2,991% | — | — | — | — | — | — | — | — | 33.72% | 8.41% | 0.95% | 1.23% | 5.65% | 0.39% | 1.10 | 1.16 | 1.36 | 0.54 | 8.93 | -10000.00% | 249.00% | -4642.00% | — | 0.14 | 3.23% | — | 0.00% | — | — | — | — | — |
| HAFN | Hafnia Limited | $7.69 | 3.86B | +189% | -59% | -74% | — | 11.07 | 1.66 | 1.65 | 8.86 | — | 1.66 | 18.02% | 14.30% | 14.89% | 15.25% | 10.47% | 9.32% | 0.49 | 5.62 | 1.53 | 1.30 | 1.74 | -5400.00% | -1812.00% | -5804.00% | 10.63% | 1.02 | 12.92% | 5.28% | 58.50% | 6.02% | 14.34 | 11.71 | 2.05 | 2.88 |
| HAYW | Hayward Holdings, Inc. | $16.00 | 3.47B | +140% | -58% | -60% | -36% | 22.84 | 2.17 | 3.08 | 10.52 | 88.08 | 6.26 | 48.00% | 20.79% | 13.51% | 10.05% | 11.23% | 4.94% | 0.01 | 4.64 | 2.94 | 2.10 | -1.08 | 2593.00% | 671.00% | 2022.00% | 6.52% | 0.79 | 13.24% | 0.00% | 0.00% | 31.79% | 13.18 | 13.62 | 2.74 | 2.55 |
| KAI | Kadant Inc. | $339.17 | 3.99B | -21% | -48% | -82% | -50% | 39.39 | 5.19 | 4.17 | 20.77 | — | 49.69 | 44.25% | 16.26% | 10.59% | 13.77% | 13.41% | 8.56% | 0.38 | 8.55 | 2.31 | 1.33 | 1.02 | -424.00% | 999.00% | 42.00% | 3.05% | 0.81 | 14.30% | 0.33% | 13.10% | 0.33% | 27.00 | 34.44 | 4.39 | 6.79 |
| KFY | Korn Ferry | $62.67 | 3.27B | +45% | -33% | -72% | -47% | 14.96 | 2.01 | 1.36 | 7.37 | 35.28 | 4.43 | 26.00% | 12.54% | 8.91% | 13.95% | 18.51% | 6.66% | 0.31 | 17.01 | 1.83 | 1.72 | -0.98 | 4241.00% | -123.00% | 3193.00% | 8.03% | 0.38 | 22.17% | 2.23% | 33.30% | 6.59% | 9.49 | 10.88 | 1.19 | 2.97 |
| MATX | Matson, Inc. | $166.13 | 5.18B | -28% | -52% | -22% | -48% | 11.86 | 1.91 | 1.58 | 6.23 | — | 2.31 | 22.77% | 13.97% | 13.30% | 16.44% | 12.76% | 10.16% | 0.13 | 27.49 | 0.81 | 0.24 | 0.24 | -43.00% | -226.00% | -6642.00% | 2.91% | 0.94 | 5.04% | 0.85% | 10.10% | 11.76% | 11.74 | 35.68 | 1.64 | 3.39 |
About Plug Power Inc.
Plug Power Inc. delivers end-to-end clean hydrogen and zero-emissions fuel cell solutions for supply chain and logistics applications, on-road electric vehicles, stationary power market, and others in North America and internationally. It engages in building an end-to-end green hydrogen ecosystem, including green hydrogen production, storage and delivery, and energy generation through mobile or stationary applications. The company provides proton exchange membrane (PEM), fuel cell and fuel processing technologies, and fuel cell/battery hybrid technologies, as well as related hydrogen and green hydrogen generation, storage, and dispensing infrastructure. The company offers GenDrive, a hydrogen-fueled PEM fuel cell system that provides power to material handling electric vehicles; GenFuel, a liquid hydrogen fueling delivery, generation, storage, and dispensing system; GenCare, an ongoing Internet of Things-based maintenance and on-site service program for GenDrive fuel cell systems, GenSure fuel cell systems, GenFuel hydrogen storage and dispensing products, and ProGen fuel cell engines; and GenSure, a stationary fuel cell solution that offers modular PEM fuel cell power to support the backup and grid-support power requirements of the telecommunications, transportation, and utility sectors. It also provides GenKey, an integrated turn-key solution for transitioning to fuel cell power; ProGen, a fuel cell stack and engine technology used in mobility and stationary fuel cell systems, and as engines in electric delivery vans; and GenFuel Electrolyzers that are hydrogen generators optimized for clean hydrogen production. The company sells its products through a direct product sales force, original equipment manufacturers, and dealer networks. It has strategic agreements with Airbus; Lhyfe; Edison Motors; Phillips 66; Apex Clean Energy; BAE Systems; and Universal Hydrogen Co. The company was founded in 1997 and is headquartered in Latham, New York.
- CEO
- Andrew J. Marsh
- Employees
- 3.22K
- Beta
- 1.91
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($0.71 ÷ $3.11) − 1 = -77.17% (DCF, example).