Company Valuation: Redfin Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2019 2020 2021 2022 2023 2024
Market Cap 1 1,950 7,024 4,049 461.1 1,189 975.7
Change - 260.12% -42.35% -88.61% 157.93% -17.96%
Enterprise Value (EV) 1 1,862 6,600 4,965 1,445 2,003 1,843
Change - 254.48% -24.77% -70.89% 38.58% -8%
P/E -24x -294x -34.3x -1.42x -8.91x -5.77x
PBR 5.93x 12x 13.2x 7.27x 441x -12x
PEG - 4x -0x -0x 0.1x -0.3x
Capitalization / Revenue 2.5x 7.93x 2.11x 0.2x 1.22x 0.94x
EV / Revenue 2.39x 7.45x 2.58x 0.63x 2.05x 1.77x
EV / EBITDA -26.6x 302x -90.1x -5.66x -13.6x -17.3x
EV / EBIT -23.5x 903x -48.7x -4.51x -9.53x -12.3x
EV / FCF -18x 144x -12.8x 13.6x 14.6x -374x
FCF Yield -5.57% 0.69% -7.79% 7.38% 6.86% -0.27%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.8823 -0.2331 -1.12 -2.99 -1.159 -1.363
Distribution rate - - - - - -
Net sales 1 779.8 886.1 1,923 2,284 976.7 1,043
EBITDA 1 -70.02 21.87 -55.12 -255.5 -147.4 -106.8
EBIT 1 -79.25 7.308 -102 -320.4 -210.1 -149.6
Net income 1 -80.8 -18.53 -109.6 -321.1 -130 -164.8
Net Debt 1 -88.46 -423.6 915.6 984.1 813.5 866.8
Reference price 2 21.14 68.63 38.39 4.24 10.32 7.87
Nbr of stocks (in thousands) 92,261 102,344 105,481 108,749 115,242 123,980
Announcement Date 2/12/20 A 2/24/21 A 2/17/22 A 2/16/23 A 2/27/24 A 2/27/25 A
1USD in Million2USD
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 1.43B
-11.83x1.42x-167.19x-.--% 4.22B
8.66x-0.01x-0.2x10.78% 2.05B
7.67x0.02x0.13x6.51% 1.83B
12.47x1.75x5.56x3.66% 1.77B
10.22x0.21x2.39x7.32% 1.55B
7.85x - - - 744M
70x - - - 727M
Average 15.01x 0.68x -31.86x 5.65% 1.79B
Weighted average by Cap. 5.94x 0.83x -60.54x 4.54%

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. RDFN Stock
  4. Valuation Redfin Corporation