Company Valuation: Thoughtworks Holding, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023
Capitalization 1 8,180 3,208 1,532
Change - -60.78% -52.26%
Enterprise Value (EV) 1 8,317 3,459 1,770
Change - -58.41% -48.84%
P/E ratio -81.2x -30x -21.9x
PBR 11.5x 4.13x 2.01x
PEG 0x -9.9x 0.6x
Capitalization / Revenue 7.65x 2.48x 1.36x
EV / Revenue 7.77x 2.67x 1.57x
EV / EBITDA 146x -244x 52.2x
EV / EBIT 281x -78.8x 548x
EV / FCF - - -
FCF Yield - - -
Dividend per Share 2 - - -
Rate of return - - -
EPS 2 -0.33 -0.34 -0.22
Distribution rate - - -
Net sales 1 1,070 1,296 1,127
EBITDA 1 56.96 -14.17 33.88
EBIT 1 29.63 -43.91 3.232
Net income 1 -23.62 -105.4 -68.66
Net Debt 1 136.3 250.6 238
Reference price 2 26.810 10.190 4.810
Nbr of stocks (in thousands) 305,117 314,839 318,426
Announcement Date 08/03/22 28/02/23 27/02/24
1USD in Million2USD
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 1.45B
33.01x4.77x17.04x2.26% 277B
17.59x1.89x10.09x2.75% 146B
21.07x3.88x14.27x4.11% 118B
20.64x3.58x12.28x2.85% 91.25B
21.52x3.23x13.69x3.31% 66.78B
-44.67x12.38x90.83x-.--% 60.21B
18.81x4.71x11.78x3.13% 52.77B
25.36x3.13x15.04x3.44% 47.79B
16.17x1.83x12.34x0.75% 44.96B
Average 14.39x 4.38x 21.93x 2.51% 90.55B
Weighted average by Cap. 19.63x 4.23x 19.10x 2.61%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Equities
  3. TWKS Stock
  4. Valuation Thoughtworks Holding, Inc.