Financials Nextdoor Holdings, Inc.

Equities

KIND

US65345M1080

Internet Services

Market Closed - Nyse 16:00:02 2024-06-24 EDT 5-day change 1st Jan Change
2.56 USD +0.79% Intraday chart for Nextdoor Holdings, Inc. 0.00% +35.45%

Valuation

Fiscal Period: December 2021 2022 2023 2024 2025 2026
Capitalization 1 3,022 761.7 727.9 999.1 - -
Enterprise Value (EV) 1 2,306 178.4 196.8 605.4 677.5 685.4
P/E ratio - - -4.85 x -9.85 x -13.5 x -
Yield - - - - - -
Capitalization / Revenue 15.7 x 3.58 x 3.33 x 4.3 x 3.74 x 3.3 x
EV / Revenue 12 x 0.84 x 0.9 x 2.6 x 2.53 x 2.26 x
EV / EBITDA -52.8 x -2.36 x -2.66 x -13.6 x -28.4 x 248 x
EV / FCF - -2.8 x -3.31 x -14.7 x 162 x 38.1 x
FCF Yield - -35.7% -30.3% -6.81% 0.62% 2.63%
Price to Book 0.84 x 0.52 x 1.31 x 2.06 x 2.56 x 2.56 x
Nbr of stocks (in thousands) 382,958 369,775 385,128 390,282 - -
Reference price 2 7.890 2.060 1.890 2.560 2.560 2.560
Announcement Date 3/1/22 2/28/23 2/27/24 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2020 2021 2022 2023 2024 2025 2026
Net sales 1 - 192.2 212.8 218.3 232.6 267.5 303.1
EBITDA 1 - -43.66 -75.47 -74.11 -44.43 -23.82 2.767
EBIT 1 - -94.81 -144.2 -172.3 -122.6 -100.5 -71.49
Operating Margin - -49.33% -67.78% -78.92% -52.72% -37.57% -23.59%
Earnings before Tax (EBT) 1 - - - -147 -104.5 -79.6 -
Net income 1 -75.23 - - -147.8 -105.4 -80.8 -
Net margin - - - -67.69% -45.32% -30.21% -
EPS 2 -2.590 - - -0.3900 -0.2600 -0.1900 -
Free Cash Flow 1 - - -63.66 -59.54 -41.2 4.173 18
FCF margin - - -29.92% -27.27% -17.72% 1.56% 5.94%
FCF Conversion (EBITDA) - - - - - - 650.48%
FCF Conversion (Net income) - - - - - - -
Dividend per Share - - - - - - -
Announcement Date 7/20/21 3/1/22 2/28/23 2/27/24 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4 2025 Q1 2025 Q2
Net sales 1 59.33 51 54.54 53.95 53.27 49.77 56.89 56.09 55.56 53.15 58.41 59.91 61.62 63.15 -
EBITDA 1 -7.84 -19.94 -20.04 -18.37 -17.12 -21.66 -18.6 -19.8 -14.04 -14.02 -12.88 -9.941 -6.545 - -
EBIT 1 -29.26 -33.23 -38.26 -36.39 -36.33 -38.81 -41.44 -44.38 -47.65 -34.75 -32.03 -28.5 -25.74 -23.22 -
Operating Margin -49.33% -65.15% -70.14% -67.45% -68.2% -77.98% -72.85% -79.11% -85.77% -65.38% -54.84% -47.58% -41.77% -36.77% -
Earnings before Tax (EBT) 1 - - - - - - -35.28 -37.83 -40.49 -28.06 -28.3 -25.5 -22.5 - -
Net income 1 - - - - - - -35.4 -38.12 -40.53 -28.26 -28.6 -25.8 -22.7 - -
Net margin - - - - - - -62.23% -67.95% -72.95% -53.18% -48.97% -43.06% -36.84% - -
EPS 2 - - - - - - -0.0900 -0.1000 -0.1000 -0.0700 -0.0700 -0.0600 -0.0600 -0.0500 -0.0500
Dividend per Share - - - - - - - - - - - - - - -
Announcement Date 3/1/22 5/10/22 8/9/22 11/8/22 2/28/23 5/9/23 8/8/23 11/7/23 2/27/24 5/7/24 - - - - -
1USD in Million2USD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 - - - - - - -
Net Cash position 1 - 716 583 531 394 322 314
Leverage (Debt/EBITDA) - - - - - - -
Free Cash Flow 1 - - -63.7 -59.5 -41.2 4.17 18
ROE (net income / shareholders' equity) - -42.6% -20.3% -25.3% -24% -24.5% -18.9%
ROA (Net income/ Total Assets) - - - - - - -
Assets 1 - - - - - - -
Book Value Per Share 2 - 9.440 3.980 1.440 1.240 1.000 1.000
Cash Flow per Share - - - - - - -
Capex 1 - - 3.16 0.27 0.08 0.09 0.1
Capex / Sales - - 1.49% 0.12% 0.03% 0.03% 0.03%
Announcement Date 7/20/21 3/1/22 2/28/23 2/27/24 - - -
1USD in Million2USD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings
Sell
Consensus
Buy
Mean consensus
HOLD
Number of Analysts
6
Last Close Price
2.56 USD
Average target price
2.69 USD
Spread / Average Target
+5.08%
Consensus
  1. Stock Market
  2. Equities
  3. KIND Stock
  4. Financials Nextdoor Holdings, Inc.