Company Valuation: Stride, Inc.

Data adjusted to current consolidation scope
Fiscal Period: June 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 1,691 1,570 2,996 6,232 3,613 3,333 -
Change - -7.2% 90.87% 108.01% -42.02% -7.75% -
Enterprise Value (EV) 1,780 1,586 2,923 5,674 3,076 3,333 3,333
Change - -10.87% 84.25% 94.14% -45.79% 8.37% 0%
P/E 16.2x 12.5x 15x 24.4x 12.1x 11x 10.2x
PBR 2.15x 1.69x 2.59x 4.27x - - -
PEG - 0.7x 0.3x 0.9x 0.6x 3.14x 1.41x
Capitalization / Revenue 1x 0.85x 1.47x 2.59x 1.43x 1.3x 1.23x
EV / Revenue 0x 0x 0x 0x 0x 1.3x 1.23x
EV / EBITDA 0x 0x 0x 0x 0x 5.26x 4.95x
EV / EBIT 0x 0x 0x 0x 0x 7.09x 6.56x
EV / FCF 0x 0x 0x 0x 0x 8.86x 8.42x
FCF Yield 8.23% 8.7% 7.25% 5.98% 9.82% 11.3% 11.9%
Dividend per Share 2 - - - - - - -
Rate of return - - - - - - -
EPS 2 2.52 2.97 4.69 5.95 7.14 7.39 7.925
Distribution rate - - - - - - -
Net sales 1 1,687 1,837 2,040 2,405 2,518 2,569 2,700
EBITDA 1 273.1 296.2 390.7 571 617.6 634.3 673.7
EBIT 1 156.6 165.5 249.6 360.1 450.8 470.4 508
Net income 1 107.1 126.9 204.2 287.9 338.2 343.7 372.2
Net Debt 88.32 16.68 -73.19 -557.6 -537.3 - -
Reference price 2 40.79 37.23 70.50 145.19 86.24 80.99 80.99
Nbr of stocks (in thousands) 41,467 42,160 42,496 42,922 41,899 41,159 -
Announcement Date 09/08/22 15/08/23 06/08/24 05/08/25 04/08/26 - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
15.01x0.93x5.86x3.13% 9.38B
7.95x0.87x4.27x-.--% 6.59B
15.06x2.18x8.07x - 4.38B
129.58x6.62x45.55x-.--% 3.98B
10.96x - - - 3.33B
11.48x - - - 2.11B
Average 31.67x 2.65x 15.94x 1.04% 4.96B
Weighted average by Cap. 28.06x 2.07x 12.32x 1.47%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Stride, Inc.

Historical PBR trend

Valuation ratios - PBR - Stride, Inc.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Stride, Inc.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Stride, Inc.