Company Valuation: Strategy Inc

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 5,796 1,602 9,877 71,090 45,960 54,330 - -
Change - -72.36% 516.42% 619.78% -35.35% 18.21% - -
Enterprise Value (EV) 1 5,796 1,602 12,012 78,243 51,849 55,944 54,330 54,330
Change - -72.36% 649.72% 551.36% -33.73% 7.9% -2.89% 0%
P/E -10.2x -1.09x 23.9x -47.8x -9.98x -8.65x 12.7x 12.6x
PBR - - - - - 1.11x 1.12x -
PEG - -0x -0x 0x -0x -1.17x -0x 16.61x
Capitalization / Revenue 11.3x 3.21x 19.9x 153x 96.3x 108x 106x 104x
EV / Revenue 11.3x 3.21x 24.2x 169x 109x 112x 106x 104x
EV / EBITDA 57.1x 18.8x 141x 2,459x 1,365x 1,567x 1,240x -2,969x
EV / EBIT 126x 19.3x -104x -42.2x -9.52x -10.1x 4.54x 5.16x
EV / FCF 63.6x 2,210x 1,229x -1,397x -687x 4,985x -695x -442x
FCF Yield 1.57% 0.05% 0.08% -0.07% -0.15% 0.02% -0.14% -0.23%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -5.344 -12.98 2.642 -6.06 -15.23 -16.36 11.12 11.21
Distribution rate - - - - - - - -
Net sales 1 510.8 499.3 496.3 463.5 477.2 500.8 513.2 524.8
EBITDA 1 101.6 85.04 84.9 31.82 37.98 35.69 43.81 -18.3
EBIT 1 46.09 82.86 -115 -1,853 -5,444 -5,528 11,974 10,535
Net income 1 -535.5 -1,470 429.1 -1,167 -4,230 -5,414 6,849 5,181
Net Debt 1 - - 2,136 7,154 5,889 1,614 - -
Reference price 2 54.45 14.16 63.16 289.62 151.95 141.40 141.40 141.40
Nbr of stocks (in thousands) 106,452 113,177 156,369 245,459 302,470 384,226 - -
Announcement Date 01/02/22 02/02/23 06/02/24 05/02/25 05/02/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
26.96x9.94x16.21x0.72% 3,946B
128.17x56.68x92.27x-.--% 478B
19.65x5.66x9.86x1.53% 396B
254.87x22.75x66.61x-.--% 329B
29.49x6.03x18.74x1.26% 274B
2680.2x44.91x146.93x-.--% 275B
98.26x9.75x26.09x-.--% 160B
60.22x16.14x42.53x-.--% 136B
13.62x3.62x7.57x-.--% 96.66B
Average 367.94x 19.50x 47.42x 0.39% 676.59B
Weighted average by Cap. 169.07x 15.46x 31.21x 0.63%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Strategy Inc

Historical PBR trend

Valuation ratios - PBR - Strategy Inc

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Strategy Inc

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Strategy Inc


Year-on-year evolution of the Yield

Valuation ratios - Yield - Strategy Inc