Company Valuation: Five9, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 9,344 4,784 5,720 3,056 1,568 2,578 - -
Change - -48.8% 19.56% -46.57% -48.69% 64.39% - -
Enterprise Value (EV) 1 9,700 5,395 6,366 3,908 2,127 2,738 2,581 2,456
Change - -44.39% 18.02% -38.62% -45.58% 28.74% -5.75% -4.83%
P/E -174x -50.3x -69.6x -239x 44.6x 44.2x 24.1x -
PBR 44.5x 15.6x 10.5x 4.95x 1.97x 3.05x 2.53x 2.13x
PEG - -0.7x 4.3x 2.8x -0x 0.6x 0.3x -
Capitalization / Revenue 15.3x 6.14x 6.28x 2.93x 1.36x 2.03x 1.85x 1.69x
EV / Revenue 15.9x 6.93x 6.99x 3.75x 1.85x 2.16x 1.85x 1.61x
EV / EBITDA 87.8x 38.4x 38.3x 19.9x 7.89x 8.72x 7.13x 5.77x
EV / EBIT 116x 49.8x 49.4x 26.1x 9.96x 11.2x 8.82x 6.98x
EV / FCF -706x 147x 65.2x 38.8x 10.6x 15.9x 11.5x 8.32x
FCF Yield -0.14% 0.68% 1.53% 2.58% 9.46% 6.28% 8.67% 12%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -0.79 -1.35 -1.13 -0.17 0.45 0.78 1.43 -
Distribution rate - - - - - - - -
Net sales 1 609.6 778.8 910.5 1,042 1,149 1,268 1,392 1,527
EBITDA 1 110.5 140.4 166.3 196 269.7 314 362 425.4
EBIT 1 83.56 108.2 128.8 149.6 213.5 243.8 292.5 352.1
Net income 1 -53 -94.65 -81.76 -12.8 39.42 65.78 123.1 195.1
Net Debt 1 355.7 610 646 851.1 558.4 160 2.542 -122
Reference price 2 137.32 67.86 78.69 40.64 20.05 34.50 34.50 34.50
Nbr of stocks (in thousands) 68,049 70,505 72,696 75,208 78,216 74,724 - -
Announcement Date 2/23/22 2/22/23 2/21/24 2/20/25 2/19/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
44.23x2.16x8.72x-.--% 2.58B
20.54x13.12x15.63x-.--% 108B
13.85x3.76x7.86x-.--% 100B
25.78x5.27x12.74x-.--% 45.7B
34.79x4.34x12.97x-.--% 48.03B
14.92x5.44x13.9x0.96% 37.06B
15.1x5.85x11.95x-.--% 14.59B
20.33x2x11.52x-.--% 11.46B
26.58x - - 3.66% 10.56B
21.31x4.35x9.39x-.--% 8.18B
Average 23.74x 5.14x 11.63x 0.46% 38.62B
Weighted average by Cap. 20.78x 6.89x 12.24x 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. FIVN Stock
  4. Valuation Five9, Inc.
LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!