Company Valuation: ShiftPixy, Inc.

Data adjusted to current consolidation scope
Fiscal Period: August 2018 2019 2020 2021 2022 2023
Market Cap 1 96.2 17.13 71.36 38 7.187 7.189
Change - -82.2% 316.69% -46.76% -81.08% 0.03%
Enterprise Value (EV) 1 101.7 18.92 67.06 36.8 10.11 10.8
Change - -81.4% 254.51% -45.13% -72.52% 6.87%
P/E - - - - - -0.05x
PBR - - - - - -0.14x
PEG - - - - - -
Capitalization / Revenue 2.75x 0.32x 8.26x 1.62x 0.2x 0.42x
EV / Revenue 2.91x 0.35x 7.76x 1.57x 0.28x 0.63x
EV / EBITDA -8.85x -1.98x -3.78x -1.51x -0.29x -0.37x
EV / EBIT -8.79x -1.96x -3.72x -1.48x -0.29x -0.36x
EV / FCF -35.6x 5.86x -4.86x -3.32x 5.64x 2.25x
FCF Yield -2.81% 17.1% -20.6% -30.1% 17.7% 44.4%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 - - - - - -4,482
Distribution rate - - - - - -
Net sales 1 34.96 53.44 8.642 23.42 36 17.13
EBITDA 1 -11.49 -9.548 -17.76 -24.44 -34.88 -29.5
EBIT 1 -11.57 -9.673 -18.04 -24.8 -35.39 -30.02
Net income 1 -16.58 -18.73 -75.35 -29.88 -44 -33.63
Net Debt 1 5.507 1.79 -4.303 -1.199 2.923 3.615
Reference price 2 4,809,907.834 685,051.843 154,799.876 52,919.958 5,043.596 212.544
Nbr of stocks (in thousands) 0.02 0.03 0.46 0.72 1.43 33.8
Announcement Date 11/29/18 12/13/19 11/30/20 12/3/21 12/13/22 12/14/23
1USD in Million2USD
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 3.27M
21.9x4.46x15.21x2.72% 97.09B
18.35x0.32x8.1x4.63% 7.09B
11.63x0.27x7.15x4.43% 4.64B
28.99x0.65x13.16x6.26% 3.81B
12.59x0.3x4.84x5.04% 3.51B
81.84x2.99x10.51x-.--% 3.29B
16.54x0.16x6.84x2.73% 2.32B
12.88x - - 4% 1.43B
7.54x - - 6.62% 1.08B
Average 23.58x 1.31x 9.40x 4.05% 12.43B
Weighted average by Cap. 22.52x 3.70x 13.84x 3.04%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. PIXY Stock
  4. Valuation ShiftPixy, Inc.