Valuation Green Dot Corporation

Equities

Market Closed - Nyse Other stock markets 21:00:02 13/09/2024 BST			5-day change	1st Jan Change
11.52 ^USD	+3.69%		+9.09%	+16.36%

09-06	Green Dot Corporation Completes the Issuance and Sale of Its 8.75% Fixed Rate Senior Notes Due 2029	CI
09-06	Green Dot Closes $45 Million Private Placement of 2029 Notes	MT

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025
Capitalization ¹	1,200	2,984	1,982	831.6	519.3	618.8	-
Change	-	148.71%	-33.59%	-58.03%	-37.56%	19.17%	-
Enterprise Value (EV)	161.8	1,493	1,982	831.6	519.3	618.8	618.8
Change	-	822.46%	32.77%	-58.03%	-37.56%	19.17%	0%
P/E ratio	12.4x	133x	42.6x	13.3x	76.2x	-42.7x	15.2x
PBR	1.3x	2.99x	1.86x	-	0.61x	0.67x	0.58x
PEG	-	-1.7x	0x	0.3x	-0.9x	0x	-0x
Capitalization / Revenue	1.08x	2.49x	1.43x	0.58x	0.35x	0.37x	0.34x
EV / Revenue	0x	0x	0x	0x	0x	0.37x	0.34x
EV / EBITDA	0x	0x	0x	0x	0x	3.59x	3.24x
EV / EBIT	0x	0x	0x	0x	0x	100x	10.6x
EV / FCF	0x	0x	0x	0x	0x	7.5x	8.35x
FCF Yield	9.31%	5.03%	5.3%	23.3%	4.16%	13.3%	12%
Dividend per Share ²	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-
EPS ²	1.88	0.42	0.85	1.19	0.13	-0.27	0.76
Distribution rate	-	-	-	-	-	-	-
Net sales ¹	1,109	1,201	1,388	1,424	1,484	1,666	1,799
EBITDA ¹	240.6	205.8	217	238.8	170.9	172.2	191
EBIT ¹	122.9	30.07	66.47	94.38	22.67	6.185	58.58
Net income ¹	99.9	23.13	47.48	64.21	6.722	-14.53	41.58
Net Debt	-1,038	-1,492	-	-	-	-	-
Reference price ²	23.30	55.80	36.24	15.82	9.90	11.52	11.52
Nbr of stocks (in thousands)	51,497	53,480	54,683	52,569	52,452	53,716	-
Announcement Date	19/02/20	22/02/21	24/02/22	23/02/23	27/02/24	-	-

¹USD in Million²USD

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 (Y)	Capi. ($)
GREEN DOT CORPORATION	-42.67x	-	-	-	619M
AMERICAN EXPRESS COMPANY	18.99x	-	-	+1.09%	184B
CAPITAL ONE FINANCIAL CORPORATION	12.27x	2.03x	-	+1.74%	53.07B
SBI CARDS AND PAYMENT SERVICES LIMITED	29.38x	7.11x	-	+0.40%	9.13B
PREMIUM GROUP CO., LTD.	14.51x	-	-	+1.96%	549M
AEON CREDIT SERVICE (ASIA) COMPANY LIMITED	4.69x	-	-	+9.39%	297M
CPI CARD GROUP INC.	11.97x	-	-	-	279M
Average	7.02x	4.57x	-	+2.92%	35.44B
Weighted average by Cap.	17.75x	2.77x	-	+1.21%