Valuation Afterpay

Stocks

Delayed Australian S.E. Other stock markets 00:10:49 2022-01-19 EST			5-day change	1st Jan Change
66.47 ^AUD	-2.18%		-.--%	-

25-08-19	Cash App Afterpay and Caleres Step into Fall with Expanded Partnership	CI
24-11-19	Afterpay Announces its BNPL Now Available on Google Pay, Offering Shoppers Even More Choice and Flexibility	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2018	2019	2020	2021	2022	2023
Market Cap ¹	2,905	7,632	33,648	24,095	19,966	19,966
Change	-	162.71%	340.87%	-28.39%	-17.14%	0%
Enterprise Value (EV) ¹	3,041	7,450	33,501	24,242	20,136	20,067
Change	-	144.96%	349.67%	-27.64%	-16.94%	-0.34%
P/E	-296x	-158x	-1,475x	-151x	-	3.44x
PBR	14.6x	11.5x	33.5x	18.4x	-	9.25x
PEG	-	-0x	26x	-0x	-	-
Capitalization / Revenue	25.5x	35x	70.6x	28.8x	27.6x	23.3x
EV / Revenue	26.7x	34.2x	70.3x	29x	27.8x	23.4x
EV / EBITDA	131x	-360x	3,516x	-572x	686x	261x
EV / EBIT	184x	-251x	8,681x	-492x	-241x	345x
EV / FCF	-25.6x	-64x	-132x	-41.4x	-	26.1x
FCF Yield	-3.9%	-1.56%	-0.76%	-2.42%	-	3.83%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	-0.0418	-0.1848	-0.08	-0.55	-	19.32
Distribution rate	-	-	-	-	-	-
Net sales ¹	113.9	218	476.6	836	723.1	856
EBITDA ¹	23.27	-20.72	9.527	-42.38	29.35	76.8
EBIT ¹	16.56	-29.72	3.859	-49.31	-83.71	58.12
Net income ¹	-8.976	-42.86	-19.78	-156.3	-410.5	5,840
Net Debt ¹	136.1	-182.2	-147.7	146.6	169.9	100.9
Reference price ²	12.40	29.28	118.00	83.01	66.47	66.47
Nbr of stocks (in thousands)	234,293	260,664	285,155	290,266	300,379	300,379
Announcement Date	8/22/18	8/27/19	8/26/20	8/24/21	9/6/24	9/6/24