Valuation Smartsheet Inc.

Equities

Delayed Nyse Other stock markets 04:00:02 2025-01-21 pm EST			5-day change	1st Jan Change
56.47 ^USD	+0.02%		+0.02%	+0.79%

Jan. 22	Smartsheet Inc.(NYSE:SMAR) dropped from S&P TMI Index	CI
Jan. 22	Smartsheet Inc.(NYSE:SMAR) dropped from S&P Global BMI Index	CI

Data adjusted to current consolidation scope

Fiscal Period: January	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	5,695	8,526	7,887	5,675	6,127	7,906	-	-
Change	-	49.69%	-7.5%	-28.04%	7.98%	29.02%	-	-
Enterprise Value (EV) ¹	5,132	8,083	7,437	5,218	5,499	7,522	7,055	6,704
Change	-	57.5%	-7.99%	-29.84%	5.37%	36.8%	-6.21%	-4.97%
P/E ratio	-57x	-73.4x	-45.8x	-26x	-57.7x	-495x	1,576x	152x
PBR	11.1x	16.3x	15.8x	11.7x	10.2x	12.1x	9.32x	7.17x
PEG	-	-6.2x	-1.1x	-1.2x	1.1x	5.8x	-12x	0x
Capitalization / Revenue	21x	22.1x	14.3x	7.4x	6.39x	7.03x	6x	5.09x
EV / Revenue	18.9x	21x	13.5x	6.8x	5.74x	6.69x	5.36x	4.32x
EV / EBITDA	-98.5x	-337x	-596x	-469x	43x	-1,027x	55.8x	36.3x
EV / EBIT	-81.7x	-196x	-217x	-145x	54.5x	39.1x	31.4x	23.1x
EV / FCF	-320x	-408x	-357x	533x	38.1x	25.9x	18.6x	14.4x
FCF Yield	-0.31%	-0.25%	-0.28%	0.19%	2.63%	3.86%	5.38%	6.97%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	-0.85	-0.95	-1.36	-1.66	-0.78	-0.1142	0.0358	0.3708
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	270.9	385.5	550.8	766.9	958.3	1,124	1,317	1,553
EBITDA ¹	-52.1	-23.95	-12.48	-11.14	127.9	-7.325	126.4	184.4
EBIT ¹	-62.79	-41.21	-34.25	-35.99	100.9	192.4	224.6	290.8
Net income ¹	-95.94	-115	-171.1	-215.6	-104.6	-16.43	2.9	48.77
Net Debt ¹	-563.2	-442.2	-449.1	-456.4	-628.8	-383.8	-851.2	-1,202
Reference price ²	48.48	69.74	62.22	43.21	44.97	56.47	56.47	56.47
Nbr of stocks (in thousands)	117,478	122,248	126,752	131,330	136,257	140,002	-	-
Announcement Date	3/17/20	3/16/21	3/15/22	3/14/23	3/14/24	-	-	-

¹USD in Million²

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield	Capi. ($)
SMARTSHEET INC.	-494.61x	6.69x	-1026.9x	-.--%	7.91B
ORACLE CORPORATION	40.17x	10.21x	19.39x	+0.86%	514B
SAP SE	103.07x	8.99x	33.34x	+0.85%	322B
SERVICENOW, INC.	166.37x	20.58x	59.54x	-.--%	232B
MICROSTRATEGY INCORPORATED	-132.46x	196.91x	3505x	-	88.27B
CONSTELLATION SOFTWARE INC.	98.59x	6.98x	26.09x	-	68.51B
FAIR ISAAC CORPORATION	69.81x	23.05x	41.39x	-.--%	44.19B
HUBSPOT, INC.	24739.87x	13.83x	66.17x	-.--%	37.51B
WISETECH GLOBAL LIMITED	108.11x	30.71x	60.73x	+0.19%	25.21B
TOAST, INC.	1059.82x	4.3x	58.55x	-.--%	22.34B
Average	2,575.87x	32.22x	284.33x	+0.24%	136.19B
Weighted average by Cap.	764.43x	24.40x	253.11x	+0.60%