Valuation Green Dot Corporation London S.E.

Stocks

Market Closed - London S.E. 09:30:00 2024-08-20 EDT			After hours 14:16:27
10.85 ^USD	-44.33%		13.12	+20.88%

08-10	Tranche Update on Green Dot Corporation's Equity Buyback Plan announced on August 9, 2017.	CI
08-10	Earnings Flash (GDOT) Green Dot Corporation Reports Q2 Revenue $595.9M, vs. FactSet Est of $541.2M	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027
Market Cap ¹	1,982	831.6	519.3	572.3	710	750.5	-
Change	-	-58.03%	-37.56%	10.21%	24.06%	5.71%	-
Enterprise Value (EV)	1,982	831.6	519.3	572.3	710	750.5	750.5
Change	-	-58.03%	-37.56%	10.21%	24.06%	5.71%	0%
P/E	42.6x	13.3x	76.2x	-21.3x	-7.16x	62.7x	16.3x
PBR	1.86x	-	0.61x	0.66x	-	-	-
PEG	-	0.3x	-0.9x	0x	-0x	-1x	0x
Capitalization / Revenue	1.43x	0.58x	0.35x	0.34x	0.34x	0.31x	0.3x
EV / Revenue	0x	0x	0x	0x	0x	0.31x	0.3x
EV / EBITDA	0x	0x	0x	0x	0x	4.13x	3.78x
EV / EBIT	0x	0x	0x	-0x	0x	27.8x	11.8x
EV / FCF	0x	0x	0x	0x	0x	10.5x	-
FCF Yield	5.3%	23.3%	4.16%	1.24%	9.3%	9.53%	-
Dividend per Share ²	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-
EPS ²	0.85	1.19	0.13	-0.5	-1.79	0.21	0.81
Distribution rate	-	-	-	-	-	-	-
Net sales ¹	1,388	1,424	1,484	1,708	2,069	2,384	2,544
EBITDA ¹	217	238.8	170.9	165.4	173.6	181.8	198.3
EBIT ¹	66.47	94.38	22.67	-1.668	13.66	27	63.4
Net income ¹	47.48	64.21	6.722	-26.7	-98.87	12.3	46.2
Net Debt	-	-	-	-	-	-	-
Reference price ²	36.24	15.82	9.90	10.64	12.81	13.17	13.17
Nbr of stocks (in thousands)	54,683	52,569	52,452	53,787	55,422	56,985	-
Announcement Date	2/24/22	2/23/23	2/27/24	2/27/25	3/16/26	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
AMERICAN EXPRESS COMPANY	17.63x	-	-	1.22%	210B
CAPITAL ONE FINANCIAL CORPORATION	12.35x	2.44x	4x	1.6%	124B
SBI CARDS AND PAYMENT SERVICES LIMITED	21.65x	5.6x	-	0.53%	6.46B
GREEN DOT CORPORATION	62.71x	-	-	-	750M
PREMIUM GROUP CO., LTD.	11.95x	-	-	2.99%	526M
AEON CREDIT SERVICE (ASIA) COMPANY LIMITED	6.06x	-	-	8.58%	479M
CPI CARD GROUP INC.	13.58x	-	-	-	280M
Average	20.85x	4.02x	4.00x	2.98%	49.01B
Weighted average by Cap.	15.86x	2.60x	4.00x	1.36%