Company Valuation: Nextdoor Holdings, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Capitalization 1 3,022 761.7 727.9 905.7 682.3 682.3 -
Change - -74.79% -4.44% 24.43% -24.67% 0% -
Enterprise Value (EV) 1 2,306 178.4 196.8 478.7 302.5 317.7 312.7
Change - -92.26% 10.29% 143.25% -36.81% 5.01% -1.57%
P/E ratio - - -4.85x -9.48x -12x -12x -17.4x
PBR 0.84x 0.52x 1.31x 2x - - -
PEG - - - 0.3x 0.3x - 0.6x
Capitalization / Revenue 15.7x 3.58x 3.33x 3.66x 2.67x 2.48x 2.24x
EV / Revenue 12x 0.84x 0.9x 1.94x 1.18x 1.16x 1.02x
EV / EBITDA -52.8x -2.36x -2.66x -26.3x -76.8x 296x 15.4x
EV / EBIT -24.3x -1.24x -1.14x -3.94x -3.85x -4.49x -5.68x
EV / FCF - -2.8x -3.31x -23.2x -105x 288x 21.7x
FCF Yield - -35.7% -30.3% -4.3% -0.95% 0.35% 4.61%
Dividend per Share 2 - - - - - - -
Rate of return - - - - - - -
EPS 2 - - -0.39 -0.25 -0.145 -0.145 -0.1
Distribution rate - - - - - - -
Net sales 1 192.2 212.8 218.3 247.3 255.9 274.8 305.1
EBITDA 1 -43.66 -75.47 -74.11 -18.21 -3.937 1.075 20.32
EBIT 1 -94.81 -144.2 -172.3 -121.6 -78.53 -70.77 -55
Net income 1 - - -147.8 -98.06 -61.99 -63.06 -44.5
Net Debt 1 -715.8 -583.3 -531.1 -427 -379.8 -364.6 -369.6
Reference price 2 7.890 2.060 1.890 2.370 1.740 1.740 1.740
Nbr of stocks (in thousands) 382,958 369,775 385,128 382,143 392,109 392,109 -
Announcement Date 3/1/22 2/28/23 2/27/24 2/27/25 - - -
1USD in Million2USD
Estimates

P/E ratio, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-12x1.18x-76.83x-.--% 682M
22.37x6.58x11.64x0.34% 1,673B
34.67x7.62x17.97x-.--% 26.71B
14.22x2.94x8.31x2.38% 7.36B
5.23x1.13x3.74x7.9% 2.49B
12.04x1.3x8.07x - 1.68B
Average 12.76x 3.46x -4.52x 2.12% 285.35B
Weighted average by Cap. 22.47x 6.57x 11.68x 0.35%
See all sector valuations

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. Equities
  3. NXDR Stock
  4. Valuation Nextdoor Holdings, Inc.