Company Valuation: Stitch Fix, Inc.

Data adjusted to current consolidation scope
Fiscal Period: August 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 5,910 680.4 518.8 500.4 585.9 406.9 - -
Change - -88.49% -23.75% -3.55% 17.09% -30.54% - -
Enterprise Value (EV) 1 5,781 549.5 279.3 337.5 471.9 265.6 215.6 108.4
Change - -90.49% -49.16% 20.82% 39.83% -43.73% -18.81% -49.74%
P/E -690x -3.31x -3.04x -3.82x -20.4x -23.3x -31.9x -248x
PBR 12.7x 2.12x 2.12x 2.73x 2.97x 1.85x 1.6x 1.28x
PEG - -0x 0.1x 0.1x 0.3x 0.6x 1.2x 2.8x
Capitalization / Revenue 2.81x 0.33x 0.32x 0.37x 0.46x 0.3x 0.29x 0.28x
EV / Revenue 2.75x 0.27x 0.17x 0.25x 0.37x 0.2x 0.15x 0.08x
EV / EBITDA -162x -3.74x -3.19x 11.5x 9.6x 5.2x 3.81x -
EV / EBIT -91.2x -2.64x -1.57x -2.53x -12.1x -10x -10.5x -10.8x
EV / FCF -113x 60.8x 7.2x 23.7x 50.8x 6.5x 4.22x -
FCF Yield -0.88% 1.65% 13.9% 4.22% 1.97% 15.4% 23.7% -
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -0.08 -1.9 -1.5 -1.07 -0.22 -0.1307 -0.0955 -0.0123
Distribution rate - - - - - - - -
Net sales 1 2,101 2,073 1,638 1,337 1,267 1,348 1,403 1,437
EBITDA 1 -35.75 -146.8 -87.68 29.28 49.14 51.1 56.52 -
EBIT 1 -63.36 -208 -177.8 -133.4 -38.9 -26.43 -20.48 -10.02
Net income 1 -8.876 -207.1 -172 -128.8 -28.74 -18.27 -13.36 -1.804
Net Debt 1 -129.8 -130.9 -239.4 -162.9 -114 -141.4 -191.4 -298.6
Reference price 2 55.170 6.290 4.560 4.090 4.490 3.050 3.050 3.050
Nbr of stocks (in thousands) 107,129 108,171 113,767 122,341 130,487 133,426 - -
Announcement Date 9/21/21 9/20/22 9/18/23 9/24/24 9/24/25 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-23.33x0.2x5.2x-.--% 407M
22.01x1.56x10.73x0.98% 274B
90.49x11.86x63.63x-.--% 187B
8.4x0.95x4.13x-.--% 117B
51.67x2.14x22.01x-.--% 100B
-100.74x0.78x30.19x-.--% 64.35B
23.3x4.07x13.53x1.19% 46.02B
21.32x5.76x13.97x - 31.22B
29.86x3.47x11.62x1.54% 15.47B
4.84x0.25x2.98x4.4% 7.3B
Average 12.78x 3.10x 17.80x 0.9% 84.27B
Weighted average by Cap. 29.47x 4.08x 24.58x 0.47%

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. SFIX Stock
  4. Valuation Stitch Fix, Inc.