|
Real-time
Boerse Muenchen
03:43:41 2026-09-24 EDT
|
5-day change | 1st Jan Change | ||
| 141.48 EUR | -0.42% |
|
+28.37% | +7.07% |
| 09-22 | Wall Street Has Two Bets Today |  |
| 09-22 | B. Riley Raises Price Target on Strategy to $195 From $175, Keeps Buy Rating | MT |
Company Valuation: Strategy Inc
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 5,796 | 1,602 | 9,877 | 71,090 | 45,960 | 62,321 | - | - |
| Change | - | -72.36% | 516.42% | 619.78% | -35.35% | 35.6% | - | - |
| Enterprise Value (EV) 1 | 5,796 | 1,602 | 12,012 | 78,243 | 51,849 | 63,935 | 62,321 | 62,321 |
| Change | - | -72.36% | 649.72% | 551.36% | -33.73% | 23.31% | -2.52% | 0% |
| P/E | -10.2x | -1.09x | 23.9x | -47.8x | -9.98x | -7.39x | 12.4x | 14.5x |
| PBR | - | - | - | - | - | 1.27x | 1.28x | - |
| PEG | - | -0x | -0x | 0x | -0x | -0.2x | -0x | -1x |
| Capitalization / Revenue | 11.3x | 3.21x | 19.9x | 153x | 96.3x | 124x | 122x | 119x |
| EV / Revenue | 11.3x | 3.21x | 24.2x | 169x | 109x | 128x | 122x | 119x |
| EV / EBITDA | 57.1x | 18.8x | 141x | 2,459x | 1,365x | 1,700x | 1,321x | -3,406x |
| EV / EBIT | 126x | 19.3x | -104x | -42.2x | -9.52x | -8.18x | 4.62x | 5.92x |
| EV / FCF | 63.6x | 2,210x | 1,229x | -1,397x | -687x | 5,697x | -797x | -507x |
| FCF Yield | 1.57% | 0.05% | 0.08% | -0.07% | -0.15% | 0.02% | -0.13% | -0.2% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | -5.344 | -12.98 | 2.642 | -6.06 | -15.23 | -21.94 | 13.12 | 11.21 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 510.8 | 499.3 | 496.3 | 463.5 | 477.2 | 501.2 | 512.9 | 524.8 |
| EBITDA 1 | 101.6 | 85.04 | 84.9 | 31.82 | 37.98 | 37.62 | 47.17 | -18.3 |
| EBIT 1 | 46.09 | 82.86 | -115 | -1,853 | -5,444 | -7,819 | 13,477 | 10,535 |
| Net income 1 | -535.5 | -1,470 | 429.1 | -1,167 | -4,230 | -7,422 | 8,013 | 5,154 |
| Net Debt 1 | - | - | 2,136 | 7,154 | 5,889 | 1,614 | - | - |
| Reference price 2 | 54.45 | 14.16 | 63.16 | 289.62 | 151.95 | 162.20 | 162.20 | 162.20 |
| Nbr of stocks (in thousands) | 106,452 | 113,177 | 156,369 | 245,459 | 302,470 | 384,226 | - | - |
| Announcement Date | 2/1/22 | 2/2/23 | 2/6/24 | 2/5/25 | 2/5/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 21.76x | 6.12x | 10.73x | 1.38% | 437B | |
| 26.39x | 5.3x | 16.7x | 1.44% | 245B | |
| 91.13x | 8.87x | 23.74x | -.--% | 146B | |
| -7.39x | 127.57x | 1699.51x | -.--% | 62.32B | |
| 33.86x | 3.19x | 11.75x | 0.2% | 41.88B | |
| 23.41x | 9.57x | 15.62x | -.--% | 19B | |
| 31.17x | 2.04x | 18.5x | -.--% | 17.23B | |
| -213.77x | 3.78x | 12.66x | - | 13.83B | |
| 38.23x | 3.39x | 9.54x | -.--% | 12.99B | |
| Average | 4.98x | 18.87x | 202.08x | 0.38% | 110.57B | |
| Weighted average by Cap. | 28.87x | 13.73x | 120.15x | 0.98% |
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
- Stock Market
- Stocks
- MSTR Stock
- MIGA Stock
- Valuation Strategy Inc
Select your edition
All financial news and data tailored to specific country editions
