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 4,768 - -
Change - -76.24% 135.22% -43.11% 14.83% 213.49% - -
Enterprise Value (EV) 1 4,085 1,056 2,366 1,366 1,521 4,695 4,645 4,566
Change - -74.15% 124.1% -42.27% 11.33% 208.69% -1.05% -1.71%
P/E -18.5x -5.22x -17.3x -8.28x -12.3x -68x -83.1x -69.6x
PBR 3.64x 1.07x 2.42x 1.35x - - - -
PEG - 0.3x 0.5x -0.8x 0.5x 1.4x 4.6x -3.6x
Capitalization / Revenue 11.8x 2.29x 4.6x 2.44x 2.44x 6.44x 5.75x 5.17x
EV / Revenue 11.5x 2.44x 4.68x 2.51x 2.44x 6.34x 5.6x 4.95x
EV / EBITDA -158x -32.1x 153x 49.7x 19.7x 34.3x 27.8x 21.1x
EV / EBIT -74.1x -13.8x -64.5x -50.6x 67.9x 50.3x 39.7x 31.3x
EV / FCF -55.7x -11.8x -223x -38.2x 33.2x 102x 63.7x 39.1x
FCF Yield -1.79% -8.49% -0.45% -2.62% 3.01% 0.98% 1.57% 2.56%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -1.92 -1.57 -1.03 -1.14 -0.83 -0.44 -0.36 -0.43
Distribution rate - - - - - - - -
Net sales 1 354.3 432.7 506 543.7 624 740.6 829.3 922.3
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 93.35 117 145.7
Net income 1 -222.7 -190.8 -133.1 -158.1 -121.7 -72.98 -66.52 -36
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 29.93 29.93 29.93
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 (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-68.02x6.34x34.27x-.--% 4.77B
23.25x3.75x13.1x2.88% 221B
-115.3x18.35x105.96x-.--% 114B
13.11x1.45x7.6x3.65% 108B
15.29x2.8x10.56x5.37% 89.33B
19.78x5.21x12.81x2.88% 59.78B
15.31x2.24x9.49x5.1% 49.52B
22.87x1.75x11.09x0.83% 43.08B
21.64x1.77x10.98x1.35% 41.87B
18.53x2.38x11.3x4.67% 38.48B
Average -3.35x 4.60x 22.71x 2.67% 76.98B
Weighted average by Cap. -1.31x 5.22x 25.34x 2.87%

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.