Company Valuation: Fastly, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 4,165 989.8 2,328 1,324 1,521 3,658 - -
Change - -76.24% 135.22% -43.11% 14.83% 140.49% - -
Enterprise Value (EV) 1 4,085 1,056 2,366 1,366 1,521 3,585 3,535 3,455
Change - -74.15% 124.1% -42.27% 11.33% 135.69% -1.38% -2.25%
P/E -18.5x -5.22x -17.3x -8.28x -12.3x -52.5x -53.9x -53.4x
PBR 3.64x 1.07x 2.42x 1.35x - - - -
PEG - 0.3x 0.5x -0.8x 0.5x 1.1x 20.51x -56.87x
Capitalization / Revenue 11.8x 2.29x 4.6x 2.44x 2.44x 4.95x 4.42x 4x
EV / Revenue 11.5x 2.44x 4.68x 2.51x 2.44x 4.85x 4.28x 3.78x
EV / EBITDA -158x -32.1x 153x 49.7x 19.7x 26.2x 21.2x 16x
EV / EBIT -74.1x -13.8x -64.5x -50.6x 67.9x 39.5x 30.9x 25.2x
EV / FCF -55.7x -11.8x -223x -38.2x 33.2x 74.1x 48.4x 29.6x
FCF Yield -1.79% -8.49% -0.45% -2.62% 3.01% 1.35% 2.06% 3.38%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -1.92 -1.57 -1.03 -1.14 -0.83 -0.4375 -0.426 -0.43
Distribution rate - - - - - - - -
Net sales 1 354.3 432.7 506 543.7 624 738.8 826.8 914.3
EBITDA 1 -25.93 -32.94 15.46 27.51 77.38 137 166.9 216
EBIT 1 -55.13 -76.47 -36.68 -27.02 22.4 90.64 114.4 137.2
Net income 1 -222.7 -190.8 -133.1 -158.1 -121.7 -72.98 -70.38 -75
Net Debt 1 -80.15 66.09 38.07 41.73 - -73 -122.5 -202.1
Reference price 2 35.45 8.19 17.80 9.44 10.18 22.96 22.96 22.96
Nbr of stocks (in thousands) 117,500 120,858 130,800 140,300 149,400 159,300 - -
Announcement Date 2/16/22 2/15/23 2/14/24 2/12/25 2/11/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
-51.84x4.8x25.9x-.--% 3.61B
23.16x3.74x13.06x2.9% 220B
-111.48x17.73x102.37x-.--% 110B
12.66x1.4x7.35x3.79% 105B
15.37x2.81x10.61x5.35% 90.13B
20.38x5.34x13.12x2.8% 61.17B
15.26x2.23x9.45x5.12% 49.53B
20.92x1.54x9.77x0.91% 39.27B
20.19x1.65x10.09x1.45% 39.19B
18.19x2.33x11.18x4.78% 37.92B
Average -1.72x 4.36x 21.29x 2.71% 75.57B
Weighted average by Cap. -0.48x 5.09x 24.41x 2.93%

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. FSLY Stock
  4. Valuation Fastly, Inc.