Company Valuation: Lyft, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025 2026 2027
Capitalization 1 15,600 14,559 3,978 5,891 5,351 9,173 - -
Change - -6.67% -72.68% 48.11% -9.16% 71.42% - -
Enterprise Value (EV) 1 14,308 12,961 2,984 5,045 3,933 7,494 7,489 6,941
Change - -9.42% -76.98% 69.08% -22.05% 90.57% -0.07% -7.32%
P/E ratio -8.76x -14.1x -2.47x -17x 215x 67.7x 37.3x 25.5x
PBR 9.49x 10.6x 10.5x 11.1x 7.03x 15.4x 11.8x 6.91x
PEG - 0.3x -0.1x 0.2x -2x 0x 0.5x 0.5x
Capitalization / Revenue 6.6x 4.54x 0.97x 1.34x 0.92x 1.41x 1.24x 1.11x
EV / Revenue 6.05x 4.04x 0.73x 1.15x 0.68x 1.16x 1.01x 0.84x
EV / EBITDA -18.9x 140x -7.16x 22.7x 10.3x 14.4x 10.8x 7.97x
EV / EBIT -16.2x -458x -5.63x 47.6x 16.8x 19.2x 13.6x 9.6x
EV / FCF -9.72x -71.6x -8.47x -20.3x 5.13x 6.88x 6.74x 5.24x
FCF Yield -10.3% -1.4% -11.8% -4.92% 19.5% 14.5% 14.8% 19.1%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -5.61 -3.02 -4.47 -0.88 0.06 0.339 0.6152 0.9019
Distribution rate - - - - - - - -
Net sales 1 2,365 3,208 4,095 4,404 5,786 6,486 7,394 8,286
EBITDA 1 -755.2 92.9 -416.5 222.4 382.4 521.8 692.3 870.8
EBIT 1 -883.4 -28.3 -530 105.9 233.5 389.9 552.4 722.9
Net income 1 -1,753 -1,009 -1,585 -340.3 22.78 139.5 253.2 385.5
Net Debt 1 -1,292 -1,599 -993.6 -845.8 -1,418 -1,679 -1,684 -2,232
Reference price 2 49.13 42.73 11.02 14.99 12.90 22.97 22.97 22.97
Nbr of stocks (in thousands) 317,523 340,726 360,935 392,990 414,817 399,353 - -
Announcement Date 09/02/21 08/02/22 09/02/23 13/02/24 11/02/25 - - -
1USD in Million2USD
Estimates

P/E ratio, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
67.75x1.16x14.36x-.--% 9.17B
23.16x6.48x14.81x0.87% 708B
39.59x10.29x33.21x-.--% 458B
16.93x3.68x21.97x-.--% 190B
13.59x17.04x165.76x0.29% 134B
66.38x5.47x42.47x-.--% 116B
99.67x6.94x34.26x-.--% 96.97B
30.14x5.33x15.19x-.--% 75.38B
10.47x5.41x56.16x0.38% 48.64B
15.01x1.7x8.16x0.34% 38.41B
Average 38.27x 6.35x 40.63x 0.19% 187.44B
Weighted average by Cap. 32.51x 7.64x 34.48x 0.37%
See all sector valuations

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield