Valuation Green Dot Corporation

Equities

Market Closed - Nyse Other stock markets 21:00:02 17/02/2026 GMT			5-day change	1st Jan Change
11.91 ^USD	0.00%		-0.08%	-7.03%

01-07	Green Dot Corp - William I Jacobs appointed as CEO - SEC filing	RE
11-24	CommerceOne Financial Corporation entered into agreement to acquire Green Dot Corporation from group of shareholders for approximately $1.1 billion.	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	2,984	1,982	831.6	519.3	572.3	660.1	660.1
Change	-	-33.59%	-58.03%	-37.56%	10.21%	15.34%	0%
Enterprise Value (EV)	1,493	1,982	831.6	519.3	572.3	660.1	660.1
Change	-	32.77%	-58.03%	-37.56%	10.21%	15.34%	0%
P/E ratio	133x	42.6x	13.3x	76.2x	-21.3x	-9.6x	17.9x
PBR	2.99x	1.86x	-	0.61x	0.66x	-	-
PEG	-	0x	0.3x	-0.9x	0x	-0x	-0x
Capitalization / Revenue	2.49x	1.43x	0.58x	0.35x	0.34x	0.32x	0.29x
EV / Revenue	0x	0x	0x	0x	0x	0.32x	0.29x
EV / EBITDA	0x	0x	0x	0x	0x	3.85x	3.67x
EV / EBIT	0x	0x	0x	0x	-0x	29x	11.9x
EV / FCF	0x	0x	0x	0x	0x	4.92x	19.5x
FCF Yield	5.03%	5.3%	23.3%	4.16%	1.24%	20.3%	5.12%
Dividend per Share ²	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-
EPS ²	0.42	0.85	1.19	0.13	-0.5	-1.24	0.6667
Distribution rate	-	-	-	-	-	-	-
Net sales ¹	1,201	1,388	1,424	1,484	1,708	2,060	2,299
EBITDA ¹	205.8	217	238.8	170.9	165.4	171.5	179.8
EBIT ¹	30.07	66.47	94.38	22.67	-1.668	22.74	55.46
Net income ¹	23.13	47.48	64.21	6.722	-26.7	-68.45	37.78
Net Debt	-1,492	-	-	-	-	-	-
Reference price ²	55.80	36.24	15.82	9.90	10.64	11.91	11.91
Nbr of stocks (in thousands)	53,480	54,683	52,569	52,452	53,787	55,422	55,422
Announcement Date	22/02/21	24/02/22	23/02/23	27/02/24	27/02/25	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
GREEN DOT CORPORATION	-9.6x	-	-	-	660M
AMERICAN EXPRESS COMPANY	19.22x	-	-	1.11%	232B
CAPITAL ONE FINANCIAL CORPORATION	56.83x	3.05x	-	1.25%	130B
SBI CARDS AND PAYMENT SERVICES LIMITED	33.4x	6.62x	-	0.42%	8.09B
PREMIUM GROUP CO., LTD.	11.87x	-	-	2.92%	470M
AEON CREDIT SERVICE (ASIA) COMPANY LIMITED	6.47x	-	-	6.87%	406M
CPI CARD GROUP INC.	9.58x	-	-	-	130M
Average	18.25x	4.83x		2.51%	53.02B
Weighted average by Cap.	32.59x	3.26x		1.15%