Company Valuation: Block, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 74,501 37,583 47,771 52,680 39,611 46,226 - -
Change - -49.55% 27.11% 10.27% -24.81% 16.7% - -
Enterprise Value (EV) 1 73,747 36,527 45,792 49,834 41,183 44,746 41,191 37,574
Change - -50.47% 25.36% 8.83% -17.36% 8.65% -7.94% -8.78%
P/E 489x -67.6x 3,868x 18.6x 31x 46.3x 16x 13x
PBR 22.9x 2.19x 2.54x 2.48x 1.76x 1.97x 1.72x 1.48x
PEG - 0x -38x 0x -0.6x -2.1x 0x 0.6x
Capitalization / Revenue 4.22x 2.14x 2.18x 2.18x 1.64x 1.77x 1.59x 1.43x
EV / Revenue 4.18x 2.08x 2.09x 2.07x 1.7x 1.72x 1.42x 1.16x
EV / EBITDA 72.8x 36.9x 25.5x 16.5x 11.9x 9.63x 7.18x 5.55x
EV / EBIT 458x -58.5x -164x 55.8x 24.1x 20.1x 9.88x 7.57x
EV / FCF 103x 7,179x -912x 32.1x 17x 14.8x 9.34x 7.51x
FCF Yield 0.97% 0.01% -0.11% 3.12% 5.89% 6.75% 10.7% 13.3%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 0.33 -0.93 0.02 4.56 2.1 1.647 4.774 5.886
Distribution rate - - - - - - - -
Net sales 1 17,661 17,532 21,916 24,121 24,194 26,065 28,982 32,277
EBITDA 1 1,014 991 1,792 3,029 3,467 4,647 5,740 6,769
EBIT 1 161.1 -624.5 -278.8 892.3 1,708 2,221 4,167 4,963
Net income 1 166.3 -540.7 9.772 2,897 1,306 981.6 2,933 3,558
Net Debt 1 -753.7 -1,056 -1,979 -2,845 1,572 -1,480 -5,035 -8,652
Reference price 2 161.51 62.84 77.35 84.99 65.09 76.28 76.28 76.28
Nbr of stocks (in thousands) 461,276 598,071 617,599 619,832 608,556 604,497 - -
Announcement Date 2/24/22 2/23/23 2/22/24 2/20/25 2/26/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
29.53x15.05x21.38x0.73% 679B
46.42x1.72x9.63x-.--% 46.23B
10.41x1.39x7.13x1.06% 45.29B
20.27x6.18x11.79x-.--% 26.54B
10.43x2.66x6.4x-.--% 26.22B
-20.16x3.27x6.98x1.2% 22.6B
22.72x6.95x21.45x-.--% 12.13B
85.86x9.24x82.57x-.--% 11.79B
15.91x2.7x6.37x4.86% 7.72B
Average 24.60x 5.46x 19.30x 0.87% 97.51B
Weighted average by Cap. 27.84x 12.40x 19.61x 0.69%

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

LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!