Company Valuation: Toast, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 17,520 9,389 9,864 20,704 20,880 20,149 - -
Change - -46.41% 5.06% 109.89% 0.85% -3.5% - -
Enterprise Value (EV) 1 16,254 8,368 8,740 19,287 18,889 18,062 17,240 16,167
Change - -48.52% 4.45% 120.67% -2.06% -4.38% -4.55% -6.22%
P/E -20.7x -25x -39.7x 1,215x 63.4x 34.7x 28.1x 21.5x
PBR 8.68x 8.4x 8.15x 13.5x 9.85x 7.92x 5.84x 4.37x
PEG - 0.4x 1.1x -11x 0x 0.4x 1.2x 0.7x
Capitalization / Revenue 10.3x 3.44x 2.55x 4.17x 3.39x 2.69x 2.27x 1.93x
EV / Revenue 9.53x 3.06x 2.26x 3.89x 3.07x 2.41x 1.94x 1.55x
EV / EBITDA -387x -72.8x 143x 51.7x 29.8x 21.2x 16.1x 12.1x
EV / EBIT -193x -55.1x 8,740x 59x 33.4x 21.7x 16.5x 12.1x
EV / FCF -956x -44.3x 94x 63x 31.1x 27.1x 18.8x 14.3x
FCF Yield -0.1% -2.26% 1.06% 1.59% 3.22% 3.7% 5.33% 7%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -1.68 -0.72 -0.46 0.03 0.56 1 1.234 1.613
Distribution rate - - - - - - - -
Net sales 1 1,705 2,731 3,865 4,960 6,153 7,486 8,887 10,430
EBITDA 1 -42 -115 61 373 633 852.1 1,069 1,338
EBIT 1 -84 -152 1 327 566 832.3 1,046 1,331
Net income 1 -487 -275 -246 19 342 591.8 730.1 976
Net Debt 1 -1,266 -1,021 -1,124 -1,417 -1,991 -2,087 -2,909 -3,982
Reference price 2 34.71 18.03 18.26 36.45 35.51 34.68 34.68 34.68
Nbr of stocks (in thousands) 504,746 520,738 540,208 568,000 588,000 581,000 - -
Announcement Date 15/02/22 16/02/23 15/02/24 19/02/25 12/02/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
34.67x2.41x21.2x-.--% 20.15B
26.3x9.79x15.88x0.75% 3,890B
100.37x45.91x74.02x-.--% 405B
18.78x5.6x9.72x1.63% 391B
29.73x6.04x18.76x1.26% 272B
209.1x18.14x53.1x-.--% 263B
1869.1x37.84x123.79x-.--% 233B
25.16x16.17x19.26x-.--% 136B
71.54x6.54x17.12x-.--% 106B
13.31x3.54x7.41x-.--% 94.61B
Average 239.81x 15.20x 36.02x 0.36% 581B
Weighted average by Cap. 113.76x 13.31x 25.64x 0.67%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Toast, Inc.

Historical PBR trend

Valuation ratios - PBR - Toast, Inc.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Toast, Inc.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Toast, Inc.


Year-on-year evolution of the Yield

Valuation ratios - Yield - Toast, Inc.
  1. Stock Market
  2. Stocks
  3. TOST Stock
  4. Valuation Toast, Inc.