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 2,111 - -
Change - -66.29% 17.54% 25.91% -50.21% -13.12% - -
Enterprise Value (EV) 1 9,506 2,815 3,401 4,453 1,996 1,679 1,543 1,382
Change - -70.38% 20.79% 30.95% -55.17% -15.9% -8.07% -10.44%
P/E -32.2x -7.6x -14.9x -19.2x -12.8x -24x -30.7x -48.8x
PBR 45.4x 9.31x 11.8x 21.8x 15.6x 10.9x 7.09x 4.93x
PEG - -0.3x 0.3x 3.74x 0.5x 0.5x 1.4x 1.3x
Capitalization / Revenue 25.9x 6.03x 5.94x 6.74x 3.07x 2.45x 2.27x 2.1x
EV / Revenue 25.1x 5.14x 5.21x 6.15x 2.52x 1.95x 1.66x 1.37x
EV / EBITDA -64x -14.5x -77.7x -192x 25.4x 15.7x 11.6x 8.22x
EV / EBIT -60.5x -13.6x -58.5x -109x 35.2x 19.8x 14.1x 9.45x
EV / FCF -75.8x -17x -133x 476x 25.9x 14.9x 11.1x 7.75x
FCF Yield -1.32% -5.88% -0.75% 0.21% 3.86% 6.69% 9.04% 12.9%
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 9.160 9.160 9.160
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.($)
-23.98x1.95x15.74x-.--% 2.11B
19.52x12.44x14.81x-.--% 103B
14.53x3.92x8.21x-.--% 105B
29.18x6.24x15.14x-.--% 52.11B
45.71x4.21x12.68x-.--% 47.08B
15.69x5.66x14.46x0.91% 38.98B
16.51x6.32x12.93x-.--% 15.89B
24.91x2.29x13.21x-.--% 14.07B
26.66x - - 3.65% 10.59B
76.4x4.64x18.98x-.--% 10.02B
Average 24.51x 5.30x 14.02x 0.46% 39.83B
Weighted average by Cap. 23.65x 6.75x 12.76x 0.19%

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.