Company Valuation: Fastly, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 4,165 989.8 2,328 1,324 1,521 2,555 - -
Change - -76.24% 135.22% -43.11% 14.83% 67.99% - -
Enterprise Value (EV) 4,085 1,056 2,366 1,366 1,521 2,555 2,555 2,555
Change - -74.15% 124.1% -42.27% 11.33% 67.99% 0% 0%
P/E -18.5x -5.22x -17.3x -8.28x -12.3x -46.1x -99.1x 93.2x
PBR 3.64x 1.07x 2.42x 1.35x - - - -
PEG - 0.3x 0.5x -0.8x 0.5x 0.8x 1.9x -0x
Capitalization / Revenue 11.8x 2.29x 4.6x 2.44x 2.44x 3.42x 2.97x 2.58x
EV / Revenue 0x 0x 0x 0x 0x 3.42x 2.97x 2.58x
EV / EBITDA -0x -0x 0x 0x 0x 17x 13.3x 11.7x
EV / EBIT -0x -0x -0x -0x 0x 23.6x 18.6x 14x
EV / FCF -0x -0x -0x -0x 0x 44.2x 30.4x 21.6x
FCF Yield -1.76% -9.05% -0.46% -2.7% 3.01% 2.26% 3.29% 4.64%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -1.92 -1.57 -1.03 -1.14 -0.83 -0.344 -0.16 0.17
Distribution rate - - - - - - - -
Net sales 1 354.3 432.7 506 543.7 624 746.5 861.1 991.1
EBITDA 1 -25.93 -32.94 15.46 27.51 77.38 150.4 192.2 217.7
EBIT 1 -55.13 -76.47 -36.68 -27.02 22.4 108.3 137.5 182.7
Net income 1 -222.7 -190.8 -133.1 -158.1 -121.7 -55.96 -27.18 16.07
Net Debt -80.15 66.09 38.07 41.73 - - - -
Reference price 2 35.45 8.19 17.80 9.44 10.18 15.85 15.85 15.85
Nbr of stocks (in thousands) 117,500 120,858 130,800 140,300 149,400 161,200 - -
Announcement Date 16/02/22 15/02/23 14/02/24 12/02/25 11/02/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-46.08x - - -.--% 2.56B
24.51x3.97x13.82x2.76% 232B
20.45x4.35x10.68x0.81% 176B
17.79x2.02x10.4x2.66% 154B
-109.61x15.01x82.57x-.--% 97.24B
-432.62x32.24x131.31x-.--% 96.32B
16.29x2.94x11.33x4.94% 96.18B
23.21x6.04x14.83x2.41% 70.12B
15.38x2.23x9.5x5.01% 50.48B
19.64x2.53x12.1x4.4% 41.52B
Average -45.10x 7.93x 32.95x 2.3% 101.57B
Weighted average by Cap. -35.10x 7.39x 30.07x 2.24%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Fastly, Inc.

Historical PBR trend

Valuation ratios - PBR - Fastly, Inc.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Fastly, Inc.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Fastly, Inc.


Year-on-year evolution of the Yield

Valuation ratios - Yield - Fastly, Inc.
  1. Stock Market
  2. Stocks
  3. FSLY Stock
  4. Valuation Fastly, Inc.