Company Valuation: Nextdoor Holdings, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Capitalization 1 3,022 761.7 727.9 905.7 823.4 789.5 - -
Change - -74.79% -4.44% 24.43% -9.08% -4.12% - -
Enterprise Value (EV) 1 2,306 178.4 196.8 478.7 442.5 531.2 560.3 490.1
Change - -92.26% 10.29% 143.25% -7.56% 20.04% 5.47% -12.52%
P/E ratio - - -4.85x -9.48x -15x -29.6x -38.8x -138x
PBR 0.84x 0.52x 1.31x 2x - - - -
PEG - - - 0.3x 0.3x 0.6x 1.6x 1.9x
Capitalization / Revenue 15.7x 3.58x 3.33x 3.66x 3.2x 2.78x 2.52x 2.31x
EV / Revenue 12x 0.84x 0.9x 1.94x 1.72x 1.87x 1.79x 1.43x
EV / EBITDA -52.8x -2.36x -2.66x -26.3x 736x 22.2x 15.1x 9.41x
EV / EBIT -24.3x -1.24x -1.14x -3.94x -6.15x -12.9x -16x -24.6x
EV / FCF - -2.8x -3.31x -23.2x 75.1x 32.5x 13.6x 9.16x
FCF Yield - -35.7% -30.3% -4.3% 1.33% 3.08% 7.36% 10.9%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 - - -0.39 -0.25 -0.14 -0.07 -0.0533 -0.015
Distribution rate - - - - - - - -
Net sales 1 192.2 212.8 218.3 247.3 257.6 284 313.6 341.7
EBITDA 1 -43.66 -75.47 -74.11 -18.21 0.601 23.89 36.99 52.08
EBIT 1 -94.81 -144.2 -172.3 -121.6 -71.94 -41.02 -35.06 -19.91
Net income 1 - - -147.8 -98.06 -54.2 -34.26 -22.54 -6.944
Net Debt 1 -715.8 -583.3 -531.1 -427 -380.9 -258.3 -229.2 -299.4
Reference price 2 7.890 2.060 1.890 2.370 2.100 2.070 2.070 2.070
Nbr of stocks (in thousands) 382,958 369,775 385,128 382,143 392,109 381,388 - -
Announcement Date 01/03/22 28/02/23 27/02/24 27/02/25 18/02/26 - - -
1USD in Million2USD
Estimates

P/E ratio, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
-29.57x1.87x22.23x-.--% 789M
18.02x5.93x10.34x0.37% 1,505B
34.93x9.31x21.35x-.--% 33.39B
13x3.13x8.24x2.3% 8.03B
6.67x0.65x2.49x7.23% 1.89B
7.58x0.67x4.34x-.--% 1.35B
2.78x0.71x2.13x-.--% 370M
-3.32x - - - 280M
Average 6.26x 3.18x 10.16x 1.42% 193.92B
Weighted average by Cap. 18.31x 5.97x 10.56x 0.38%

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

  1. Stock Market
  2. Equities
  3. NXDR Stock
  4. Valuation Nextdoor Holdings, Inc.