Company Valuation: Fastly, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025 2026 2027
Capitalization 1 9,916 4,165 989.8 2,328 1,324 1,349 1,349 -
Change - -58% -76.24% 135.22% -43.11% 1.86% 0% -
Enterprise Value (EV) 9,748 4,085 1,056 2,366 1,366 1,349 1,349 1,349
Change - -58.09% -74.15% 124.1% -42.27% -1.25% 0% 0%
P/E ratio -93.9x -18.5x -5.22x -17.3x -8.28x -9.92x -11.3x -13.9x
PBR 6.94x 3.64x 1.07x 2.42x 1.35x - - -
PEG - -0x 0.3x 0.5x -0.8x 0.5x 1x 0.7x
Capitalization / Revenue 34.1x 11.8x 2.29x 4.6x 2.44x 2.2x 2.02x 1.88x
EV / Revenue 0x 0x 0x 0x 0x 2.2x 2.02x 1.88x
EV / EBITDA 0x -0x -0x 0x 0x 20.5x 17.3x 13.7x
EV / EBIT -0x -0x -0x -0x -0x 119x 49.9x 34.7x
EV / FCF -0x -0x -0x -0x -0x 48.3x 36.9x 30.9x
FCF Yield -0.5% -1.76% -9.05% -0.46% -2.7% 2.07% 2.71% 3.23%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -0.93 -1.92 -1.57 -1.03 -1.14 -0.91 -0.802 -0.65
Distribution rate - - - - - - - -
Net sales 1 290.9 354.3 432.7 506 543.7 612.8 667.8 717.5
EBITDA 1 3.061 -25.93 -32.94 15.46 27.51 65.89 78.18 98.34
EBIT 1 -16.92 -55.13 -76.47 -36.68 -27.02 11.32 27.01 38.83
Net income 1 -95.93 -222.7 -190.8 -133.1 -158.1 -133.9 -121.3 -95.72
Net Debt -168.4 -80.15 66.09 38.07 41.73 - - -
Reference price 2 87.370 35.450 8.190 17.800 9.440 9.030 9.030 9.030
Nbr of stocks (in thousands) 113,500 117,500 120,858 130,800 140,300 149,400 149,400 -
Announcement Date 2/17/21 2/16/22 2/15/23 2/14/24 2/12/25 - - -
1USD in Million2USD
Estimates

P/E ratio, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-9.92x - - -.--% 1.35B
34.17x4.9x17.51x2.19% 286B
21.26x2.3x12.32x2.28% 176B
23.02x4.24x15.59x3.81% 128B
23.83x4.81x16.48x2.45% 105B
24.29x3.66x15.54x2.91% 75.35B
27.4x6.54x16.35x2.15% 75.17B
-53x14.92x109.49x-.--% 71.99B
18.77x2.2x14.94x0.66% 50.81B
26.84x3.34x15.99x3.38% 50.63B
Average 13.66x 5.21x 26.02x 1.98% 102.03B
Weighted average by Cap. 20.91x 4.88x 22.33x 2.31%
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. FSLY Stock
  4. Valuation Fastly, Inc.