Company Valuation: Marqeta, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 9,274 3,331 3,643 1,904 2,090 1,884 - -
Change - -64.09% 9.37% -47.73% 9.79% -9.87% - -
Enterprise Value (EV) 1 8,027 1,698 2,384 793.1 1,381 1,163 1,023 815.8
Change - -78.84% 40.41% -66.73% 74.12% -15.76% -12.05% -20.28%
P/E -38.2x -18x -16.6x 75.8x -158x 66.4x 35.8x 25.9x
PBR - 2.26x 2.99x 1.79x 2.69x 2.63x 2.22x 1.83x
PEG - 0.7x -0.7x -1x 1x -0x 0.4x 0.7x
Capitalization / Revenue 17.9x 4.45x 5.39x 3.76x 3.35x 2.68x 2.33x 2.05x
EV / Revenue 15.5x 2.27x 3.53x 1.56x 2.21x 1.65x 1.27x 0.89x
EV / EBITDA -629x -40.6x -1,041x 27.3x 12.6x 8.05x 5.75x 3.7x
EV / EBIT -49.5x -8.09x -8.42x -32.4x -29.7x 101x 29x 11.2x
EV / FCF 148x -111x 117x 14.2x 8.59x 6.81x 4.32x 2.72x
FCF Yield 0.68% -0.9% 0.85% 7.03% 11.6% 14.7% 23.1% 36.7%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -1.8 -1.36 -1.68 0.2 -0.12 0.2724 0.5055 0.6981
Distribution rate - - - - - - - -
Net sales 1 517.2 748.2 676.2 507 624.9 704.1 807.5 919.8
EBITDA 1 -12.77 -41.8 -2.29 29.09 109.6 144.5 178.1 220.7
EBIT 1 -162 -209.8 -283 -24.47 -46.43 11.54 35.27 73.01
Net income 1 -163.9 -184.8 -223 27.29 -13.92 29.52 53.56 83.73
Net Debt 1 -1,248 -1,633 -1,258 -1,111 -709.4 -720.7 -861 -1,068
Reference price 2 68.68 24.44 27.92 15.16 19.00 18.10 18.10 18.10
Nbr of stocks (in thousands) 135,034 136,276 130,463 125,599 110,025 104,099 - -
Announcement Date 3/9/22 2/28/23 2/28/24 2/26/25 2/24/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
66.43x1.65x8.05x-.--% 1.88B
16.77x3.56x7.92x1.59% 91.15B
40.29x13.37x24.75x-.--% 76.53B
21.77x5.98x11.77x-.--% 29.15B
36.62x4.01x12.88x-.--% 24.79B
33.7x16.63x28.11x2.5% 21.59B
5.75x2.86x6.79x4.5% 19.88B
65.27x5.24x22.18x-.--% 18.51B
7.27x - - 8.7% 17.34B
10.58x-1.37x-2.41x-.--% 13.8B
Average 30.45x 5.77x 13.34x 1.73% 31.46B
Weighted average by Cap. 27.34x 7.13x 14.84x 1.4%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Marqeta, Inc.

Historical PBR trend

Valuation ratios - PBR - Marqeta, Inc.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Marqeta, Inc.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Marqeta, Inc.


Year-on-year evolution of the Yield

Valuation ratios - Yield - Marqeta, Inc.
  1. Stock Market
  2. Stocks
  3. MQ Stock
  4. Valuation Marqeta, Inc.