Company Valuation: Cardlytics, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Market Cap 1 2,199 191.7 361.5 188.6 62.17 11.01 -
Change - -91.28% 88.59% -47.85% -67.03% -82.29% -
Enterprise Value (EV) 1,965 69.71 361.5 188.6 62.17 11.01 11.01
Change - -96.45% 418.59% -47.85% -67.03% -82.29% 0%
P/E -16.6x -0.42x -2.5x -0.95x -0.59x -0.48x -0.36x
PBR 3.21x 0.91x - - - - -
PEG - -0x 0x -0.16x 0x 0x -0x
Capitalization / Revenue 8.23x 0.64x 1.17x 0.68x 0.27x 0.07x 0.07x
EV / Revenue 0x 0x 0x 0x 0x 0.07x 0.07x
EV / EBITDA -0x -0x 0x 0x 0x 2.07x 1.41x
EV / EBIT -0x -0x -0x -0x -0x -0.82x -0.88x
EV / FCF -0x -0x -0x -0x -0x -1.39x -1.31x
FCF Yield -1.89% -28.7% -0.24% -14.9% -10.4% -72.1% -76.4%
Dividend per Share 2 - - - - - - -
Rate of return - - - - - - -
EPS 2 -39.9 -139.2 -36.9 -39.1 -19.5 -3.88 -5.187
Distribution rate - - - - - - -
Net sales 1 267.1 298.5 309.2 278.3 233.3 148.7 160.9
EBITDA 1 -12.22 -45.17 3.771 2.523 10.06 5.324 7.824
EBIT 1 -122.6 -82.71 -22.69 -23.17 -15.19 -13.37 -12.58
Net income 1 -128.6 -465.3 -134.7 -189.3 -103.5 -39.16 -40.76
Net Debt -233.5 -122 - - - - -
Reference price 2 660.900 57.800 92.100 37.100 11.500 1.870 1.870
Nbr of stocks (in thousands) 3,327 3,317 3,925 5,082 5,406 5,889 -
Announcement Date 3/1/22 3/1/23 3/14/24 3/12/25 3/4/26 - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-0.48x - - - 11.01M
26.44x9.75x15.92x0.74% 3,870B
126.43x55.94x91.06x-.--% 471B
18.9x5.5x9.58x1.59% 381B
225.19x19.61x57.41x-.--% 284B
29.88x6.1x19.08x1.25% 278B
2379.4x39.78x130.12x-.--% 244B
99.58x9.89x26.46x-.--% 162B
56.07x15.15x39.92x-.--% 128B
14.83x3.94x8.25x-.--% 105B
Average 297.62x 18.41x 44.20x 0.4% 592.38B
Weighted average by Cap. 143.02x 14.71x 29.01x 0.65%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Cardlytics, Inc.

Historical PBR trend

Valuation ratios - PBR - Cardlytics, Inc.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Cardlytics, Inc.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Cardlytics, Inc.


Year-on-year evolution of the Yield

Valuation ratios - Yield - Cardlytics, Inc.
  1. Stock Market
  2. Stocks
  3. CDLX Stock
  4. Valuation Cardlytics, Inc.