Company Valuation: Nextdoor Holdings, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 3,022 761.7 727.9 905.7 823.4 907.7 - -
Change - -74.79% -4.44% 24.43% -9.08% 10.23% - -
Enterprise Value (EV) 1 2,306 178.4 196.8 478.7 442.5 649.4 678.5 608.3
Change - -92.26% 10.29% 143.25% -7.56% 46.76% 4.47% -10.34%
P/E - - -4.85x -9.48x -15x -34x -44.6x -159x
PBR 0.84x 0.52x 1.31x 2x - - - -
PEG - - - 0.3x 0.3x 0.7x 1.9x 2.2x
Capitalization / Revenue 15.7x 3.58x 3.33x 3.66x 3.2x 3.2x 2.89x 2.66x
EV / Revenue 12x 0.84x 0.9x 1.94x 1.72x 2.29x 2.16x 1.78x
EV / EBITDA -52.8x -2.36x -2.66x -26.3x 736x 27.2x 18.3x 11.7x
EV / EBIT -24.3x -1.24x -1.14x -3.94x -6.15x -15.8x -19.4x -30.5x
EV / FCF - -2.8x -3.31x -23.2x 75.1x 39.7x 16.4x 11.4x
FCF Yield - -35.7% -30.3% -4.3% 1.33% 2.52% 6.08% 8.79%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 - - -0.39 -0.25 -0.14 -0.07 -0.0533 -0.015
Distribution rate - - - - - - - -
Net sales 1 192.2 212.8 218.3 247.3 257.6 284 313.6 341.7
EBITDA 1 -43.66 -75.47 -74.11 -18.21 0.601 23.89 36.99 52.08
EBIT 1 -94.81 -144.2 -172.3 -121.6 -71.94 -41.02 -35.06 -19.91
Net income 1 - - -147.8 -98.06 -54.2 -34.26 -22.54 -6.944
Net Debt 1 -715.8 -583.3 -531.1 -427 -380.9 -258.3 -229.2 -299.4
Reference price 2 7.890 2.060 1.890 2.370 2.100 2.380 2.380 2.380
Nbr of stocks (in thousands) 382,958 369,775 385,128 382,143 392,109 381,388 - -
Announcement Date 3/1/22 2/28/23 2/27/24 2/27/25 2/18/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
-34x2.29x27.18x-.--% 908M
19.23x6.32x11.01x0.35% 1,603B
40.23x10.89x24.93x-.--% 38.56B
14.82x3.43x9.03x2.01% 9.17B
6.69x0.65x2.5x7.22% 1.9B
9.36x0.91x5.93x-.--% 1.65B
2.97x0.75x2.27x-.--% 400M
-3.24x - - - 273M
Average 7.01x 3.61x 11.83x 1.37% 206.98B
Weighted average by Cap. 19.63x 6.39x 11.32x 0.36%

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. NXDR Stock
  4. Valuation Nextdoor Holdings, Inc.