Company Valuation: Green Dot Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Market Cap 1 1,982 831.6 519.3 572.3 710 698.6 -
Change - -58.03% -37.56% 10.21% 24.06% -1.59% -
Enterprise Value (EV) 1,982 831.6 519.3 572.3 710 698.6 698.6
Change - -58.03% -37.56% 10.21% 24.06% -1.59% 0%
P/E 42.6x 13.3x 76.2x -21.3x -7.16x 58.4x 15.1x
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 0.29x 0.27x
EV / Revenue 0x 0x 0x 0x 0x 0.29x 0.27x
EV / EBITDA 0x 0x 0x 0x 0x 3.84x 3.52x
EV / EBIT 0x 0x 0x -0x 0x 25.9x 11x
EV / FCF 0x 0x 0x 0x 0x 9.76x -
FCF Yield 5.3% 23.3% 4.16% 1.24% 9.3% 10.2% -
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 12.26 12.26
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

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
57.57x - - - 689M
17.11x - - 1.21% 210B
11.68x2.43x3.82x1.58% 122B
22.05x15.69x - 0.78% 59.7B
38.1x5.01x18.17x-.--% 33.53B
21.89x4.9x24.26x0.09% 28.23B
7.83x1.79x3.31x1.7% 23.35B
13.51x10.17x19.48x1.47% 20.36B
27.24x3.56x10.79x-.--% 21.26B
Average 24.11x 6.22x 13.30x 0.85% 57.7B
Weighted average by Cap. 17.92x 6.04x 9.90x 1.09%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Green Dot Corporation

Historical PBR trend

Valuation ratios - PBR - Green Dot Corporation

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Green Dot Corporation

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Green Dot Corporation

  1. Stock Market
  2. Stocks
  3. GDOT Stock
  4. Valuation Green Dot Corporation