Company Valuation: Accolade, Inc.

Data adjusted to current consolidation scope
Fiscal Period: February 2021 2022 2023 2024
Market Cap 1 2,452 1,204 808.7 793.4
Change - -50.9% -32.83% -1.88%
Enterprise Value (EV) 1 2,018 1,158 805 798
Change - -42.6% -30.51% -0.86%
P/E -25.7x -9.32x -1.72x -7.69x
PBR 6.32x 1.41x 1.71x 1.8x
PEG 0.3x -0.8x -0x 0.1x
Capitalization / Revenue 14.4x 3.88x 2.23x 1.92x
EV / Revenue 11.8x 3.74x 2.22x 1.93x
EV / EBITDA -46.8x -9.84x -7.3x -11.2x
EV / EBIT -43.1x -7.34x -5.18x -7.03x
EV / FCF -205x 70.2x 37.2x 64.6x
FCF Yield -0.49% 1.43% 2.68% 1.55%
Dividend per Share 2 - - - -
Rate of return - - - -
EPS 2 -1.725 -1.929 -6.45 -1.332
Distribution rate - - - -
Net sales 1 170.4 310 363.1 414.3
EBITDA 1 -43.12 -117.7 -110.3 -71.19
EBIT 1 -46.78 -157.9 -155.5 -113.6
Net income 1 -50.65 -123.1 -459.6 -99.8
Net Debt 1 -433.9 -45.52 -3.691 4.615
Reference price 2 44.320 17.980 11.110 10.250
Nbr of stocks (in thousands) 55,321 66,958 72,787 77,408
Announcement Date 07/05/21 02/05/22 28/04/23 26/04/24
1USD in Million2USD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
12.67x0.39x8.18x3.05% 111B
14.8x1.84x9.21x0.71% 94.85B
13.91x1.52x9.14x2.57% 29.37B
23.1x2.58x13.07x1.41% 25.91B
31.35x5.66x23.59x2.23% 21.2B
7.96x1.43x6.5x-.--% 21.1B
17.65x1.61x8.04x4.05% 16.37B
13.54x0.99x5.55x3.63% 11.92B
12.61x1.59x7.72x0.91% 11.72B
Average 16.40x 1.96x 10.11x 2.06% 38.2B
Weighted average by Cap. 15.28x 1.56x 9.65x 2%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


-40%: Exceptional extension
d
:
:
SEIZE THE OFFER!