Company Valuation: Accolade, Inc.

Data adjusted to current consolidation scope
Fiscal Period: February 2021 2022 2023 2024
Market Cap 1 2,452 1,204 808.7 793.4
Change - -50.9% -32.83% -1.88%
Enterprise Value (EV) 1 2,018 1,158 805 798
Change - -42.6% -30.51% -0.86%
P/E -25.7x -9.32x -1.72x -7.69x
PBR 6.32x 1.41x 1.71x 1.8x
PEG 0.3x -0.8x -0x 0.1x
Capitalization / Revenue 14.4x 3.88x 2.23x 1.92x
EV / Revenue 11.8x 3.74x 2.22x 1.93x
EV / EBITDA -46.8x -9.84x -7.3x -11.2x
EV / EBIT -43.1x -7.34x -5.18x -7.03x
EV / FCF -205x 70.2x 37.2x 64.6x
FCF Yield -0.49% 1.43% 2.68% 1.55%
Dividend per Share 2 - - - -
Rate of return - - - -
EPS 2 -1.725 -1.929 -6.45 -1.332
Distribution rate - - - -
Net sales 1 170.4 310 363.1 414.3
EBITDA 1 -43.12 -117.7 -110.3 -71.19
EBIT 1 -46.78 -157.9 -155.5 -113.6
Net income 1 -50.65 -123.1 -459.6 -99.8
Net Debt 1 -433.9 -45.52 -3.691 4.615
Reference price 2 44.320 17.980 11.110 10.250
Nbr of stocks (in thousands) 55,321 66,958 72,787 77,408
Announcement Date 5/7/21 A 5/2/22 A 4/28/23 A 4/26/24 A
1USD in Million2USD
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 576M
13.95x0.41x8.71x2.81% 121B
13.98x1.77x8.86x0.75% 89.76B
14.03x1.56x9.37x2.5% 30.44B
23.4x2.61x13.21x1.39% 26.24B
32x5.76x23.67x2.17% 21.65B
8.1x1.44x6.57x-.--% 21.48B
14.99x1.39x7.11x5.23% 13.82B
14.15x1.01x5.68x3.48% 12.54B
12.45x1.58x7.67x0.92% 11.57B
Average 16.34x 1.95x 10.09x 2.14% 34.92B
Weighted average by Cap. 15.43x 1.52x 9.74x 1.99%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. ACCD Stock
  4. Valuation Accolade, Inc.