Company Valuation: Butterfly Network, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 1,320 493.4 223.7 664.8 959.9 1,834 - -
Change - -62.61% -54.66% 197.17% 44.4% 91.07% - -
Enterprise Value (EV) 896.8 493.4 223.7 664.8 959.9 1,834 1,834 1,834
Change - -44.98% -54.66% 197.17% 44.4% 91.07% 0% 0%
P/E -35.2x -2.93x -1.66x -9.18x -12.3x -31.9x -33.9x -50.1x
PBR 2.96x - - - - - - -
PEG - -0x 0.1x 0.2x 1.39x 1.1x 5.59x 1.6x
Capitalization / Revenue 21.1x 6.72x 3.39x 8.1x 9.83x 15.4x 12.9x 10.5x
EV / Revenue 0x 0x 0x 0x 0x 15.4x 12.9x 10.5x
EV / EBITDA -0x -0x -0x -0x -0x -79.4x -124x 159x
EV / EBIT -0x -0x -0x -0x -0x -34.3x -39.6x -48.1x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -0.19 -0.84 -0.65 -0.34 -0.31 -0.22 -0.2067 -0.14
Distribution rate - - - - - - - -
Net sales 1 62.56 73.39 65.9 82.06 97.61 118.8 142.2 174.6
EBITDA 1 -121.8 -140 -67.5 -38.88 -26.53 -23.11 -14.77 11.5
EBIT 1 -171.7 -193 -145.6 -74.41 -86.42 -53.52 -46.3 -38.17
Net income 1 -32.41 -168.7 -133.7 -72.49 -77.06 -55.3 -52 -35.33
Net Debt -422.8 - - - - - - -
Reference price 2 6.690 2.460 1.080 3.120 3.800 7.010 7.010 7.010
Nbr of stocks (in thousands) 197,257 200,566 207,124 213,062 252,602 261,641 - -
Announcement Date 28/02/22 28/02/23 28/02/24 28/02/25 26/02/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-31.86x - - - 1.83B
27.2x4.87x18.73x0.34% 202B
33.17x6.4x20.14x0.7% 145B
44.49x11.58x25.87x-.--% 142B
16.41x3.38x10.87x-.--% 66.32B
31.32x7.01x22.37x-.--% 50.58B
18.65x2.14x11.08x2.82% 44.81B
26.47x5.27x18x0.75% 38.44B
45.84x6.39x19.64x-.--% 37.13B
14.77x1.64x9.12x0.22% 29.89B
Average 22.65x 5.41x 17.31x 0.54% 75.85B
Weighted average by Cap. 30.66x 6.25x 19.08x 0.44%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. BFLY Stock
  4. Valuation Butterfly Network, Inc.