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 1,581 - -
Change - -66.29% 17.54% 25.91% -50.21% -34.93% - -
Enterprise Value (EV) 1 9,506 2,815 3,401 4,453 1,996 1,149 1,013 852.1
Change - -70.38% 20.79% 30.95% -55.17% -42.46% -11.79% -15.9%
P/E -32.2x -7.6x -14.9x -19.2x -12.8x -18x -23x -36.6x
PBR 45.4x 9.31x 11.8x 21.8x 15.6x 8.16x 5.31x 3.69x
PEG - -0.3x 0.3x 3.74x 0.5x 0.3x 1x 1x
Capitalization / Revenue 25.9x 6.03x 5.94x 6.74x 3.07x 1.84x 1.7x 1.57x
EV / Revenue 25.1x 5.14x 5.21x 6.15x 2.52x 1.33x 1.09x 0.85x
EV / EBITDA -64x -14.5x -77.7x -192x 25.4x 10.8x 7.59x 5.07x
EV / EBIT -60.5x -13.6x -58.5x -109x 35.2x 13.6x 9.23x 5.82x
EV / FCF -75.8x -17x -133x 476x 25.9x 10.2x 7.26x 4.78x
FCF Yield -1.32% -5.88% -0.75% 0.21% 3.86% 9.78% 13.8% 20.9%
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 6.860 6.860 6.860
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.($)
-17.96x1.33x10.77x-.--% 1.58B
24.42x15.79x18.74x-.--% 132B
37.12x6.11x17.01x0.37% 52.42B
24.75x5.29x12.83x-.--% 44.29B
14.59x5.38x13.76x0.94% 36.33B
32.47x2.93x8.8x-.--% 33.43B
13.3x5.38x10.88x-.--% 13.69B
32.72x2.33x13.46x-.--% 13.54B
24.5x - - 3.99% 9.64B
57.72x3.47x14.17x-.--% 7.35B
Average 24.36x 5.34x 13.38x 0.53% 34.39B
Weighted average by Cap. 26.54x 9.15x 15.48x 0.27%

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.