Company Valuation: WalkMe Ltd.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023
Capitalization 1 1,636 944.8 941.6
Change - -42.25% -0.34%
Enterprise Value (EV) 1 1,294 648.8 632.6
Change - -49.85% -2.49%
P/E ratio -10.6x -10.3x -16x
PBR 5.76x 3.82x 3.73x
PEG 0.2x 0.2x 0.4x
Capitalization / Revenue 8.46x 3.86x 3.53x
EV / Revenue 6.69x 2.65x 2.37x
EV / EBITDA -17.6x -6.2x -10.7x
EV / EBIT -16.6x -5.91x -9.75x
EV / FCF - - -
FCF Yield - - -
Dividend per Share 2 - - -
Rate of return - - -
EPS 2 -1.851 -1.088 -0.6651
Distribution rate - - -
Net sales 1 193.3 245 267
EBITDA 1 -73.32 -104.7 -59.29
EBIT 1 -77.79 -109.8 -64.88
Net income 1 -95.81 -92.63 -59.14
Net Debt 1 -342.4 -296 -309
Reference price 2 19.63 11.18 10.67
Nbr of stocks (in thousands) 83,348 84,506 88,247
Announcement Date 3/24/22 3/14/23 3/18/24
1USD in Million2USD
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 1.31B
-239.74x5.72x21.62x-.--% 21.66B
20.42x - - - 6.18B
-315.06x0.7x7.47x-.--% 5.69B
93.38x1x7.84x-.--% 3.3B
29.68x2.99x14.51x1.12% 2.2B
36.95x - - - 634M
Average -62.39x 2.60x 12.86x 0.28% 5.85B
Weighted average by Cap. -162.93x 4.19x 17.31x 0.07%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA