Company Valuation: Asana, Inc.

Data adjusted to current consolidation scope
Fiscal Period: January 2022 2023 2024 2025 2026 2027 2028 2029
Market Cap 1 9,784 3,298 3,877 4,881 2,430 1,833 - -
Change - -66.29% 17.54% 25.91% -50.21% -24.59% - -
Enterprise Value (EV) 1 9,506 2,815 3,401 4,453 1,996 1,400 1,264 1,103
Change - -70.38% 20.79% 30.95% -55.17% -29.87% -9.67% -12.74%
P/E -32.2x -7.6x -14.9x -19.2x -12.8x -20.8x -26.7x -42.4x
PBR 45.4x 9.31x 11.8x 21.8x 15.6x 9.45x 6.16x 4.28x
PEG - -0.3x 0.3x 3.74x 0.5x 0.4x 1.2x 1.1x
Capitalization / Revenue 25.9x 6.03x 5.94x 6.74x 3.07x 2.13x 1.97x 1.82x
EV / Revenue 25.1x 5.14x 5.21x 6.15x 2.52x 1.63x 1.36x 1.1x
EV / EBITDA -64x -14.5x -77.7x -192x 25.4x 13.1x 9.47x 6.56x
EV / EBIT -60.5x -13.6x -58.5x -109x 35.2x 16.5x 11.5x 7.54x
EV / FCF -75.8x -17x -133x 476x 25.9x 12.5x 9.06x 6.18x
FCF Yield -1.32% -5.88% -0.75% 0.21% 3.86% 8.03% 11% 16.2%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -1.63 -2.04 -1.17 -1.11 -0.8 -0.3821 -0.2982 -0.1876
Distribution rate - - - - - - - -
Net sales 1 378.4 547.2 652.5 723.9 790.8 860.8 929.2 1,007
EBITDA 1 -148.6 -194.6 -43.76 -23.24 78.69 106.6 133.5 168.1
EBIT 1 -157.1 -207.3 -58.1 -40.79 56.66 84.73 109.7 146.3
Net income 1 -288.3 -407.8 -257 -255.5 -189 -91.08 -76.71 -21.06
Net Debt 1 -277.4 -482.6 -475.8 -427.6 -434 -432.7 -568.1 -729.2
Reference price 2 52.480 15.500 17.420 21.340 10.250 7.950 7.950 7.950
Nbr of stocks (in thousands) 186,429 212,774 222,535 228,723 237,100 230,510 - -
Announcement Date 3/9/22 3/8/23 3/11/24 3/10/25 3/2/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-20.81x1.63x13.13x-.--% 1.83B
25.19x16.29x19.33x-.--% 136B
13.71x3.69x7.73x-.--% 98.54B
37.58x6.13x17.05x0.37% 52.56B
27.67x5.94x14.41x-.--% 49.61B
37.91x3.46x10.41x-.--% 39.05B
15.49x5.6x14.32x0.92% 38.5B
15.39x6.25x13.2x-.--% 15.74B
33.61x2.42x13.98x-.--% 13.91B
25.47x - - 3.82% 10.15B
Average 21.12x 5.71x 13.73x 0.51% 45.56B
Weighted average by Cap. 24.42x 8.26x 14.32x 0.21%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. ASAN Stock
  4. Valuation Asana, Inc.