EVENTBRITE, INC. |
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 5.075 USD | -4.25% |
|
-4.32% | -39.00% |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 1,702 | 1,659 | 1,657 | 578.3 | 841.2 | 514.7 | - | - |
| Enterprise Value (EV) 1 | 1,281 | 1,376 | 1,389 | 400.8 | 713 | 404.8 | 287.9 | 445.3 |
| P/E ratio | -24 x | -7.18 x | -11.9 x | -10.5 x | -32.2 x | -45.8 x | -329 x | 30.6 x |
| Yield | - | - | - | - | - | - | - | - |
| Capitalization / Revenue | 5.21 x | 15.6 x | 8.86 x | 2.22 x | 2.58 x | 1.41 x | 1.23 x | 1.09 x |
| EV / Revenue | 3.92 x | 13 x | 7.42 x | 1.54 x | 2.19 x | 1.11 x | 0.69 x | 0.94 x |
| EV / EBITDA | -227 x | -10.3 x | 1,382 x | 18 x | 24.9 x | 8.09 x | 4.36 x | 5.35 x |
| EV / FCF | 56.3 x | -8.68 x | 17.8 x | 55.8 x | - | 11.4 x | 4.33 x | 6.96 x |
| FCF Yield | 1.78% | -11.5% | 5.62% | 1.79% | - | 8.77% | 23.1% | 14.4% |
| Price to Book | 3.88 x | 5.12 x | 9.68 x | 3.46 x | 4.37 x | 4.82 x | 2.57 x | 8.41 x |
| Nbr of stocks (in thousands) | 84,373 | 91,646 | 95,009 | 98,690 | 100,623 | 97,115 | - | - |
| Reference price 2 | 20.17 | 18.10 | 17.44 | 5.860 | 8.360 | 5.300 | 5.300 | 5.300 |
| Announcement Date | 2/27/20 | 2/25/21 | 2/10/22 | 2/28/23 | 2/27/24 | - | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 326.8 | 106 | 187.1 | 260.9 | 326.1 | 365.5 | 418.6 | 471.8 |
| EBITDA 1 | -5.641 | -134.1 | 1.005 | 22.32 | 28.66 | 50.02 | 66.08 | 83.3 |
| EBIT 1 | -69.95 | -198.3 | -67.78 | -46.74 | -41.13 | -23.22 | -8.2 | 10.86 |
| Operating Margin | -21.4% | -187.05% | -36.23% | -17.91% | -12.61% | -6.35% | -1.96% | 2.3% |
| Earnings before Tax (EBT) 1 | -68.95 | -224.8 | -137.7 | -55.26 | -24.49 | -10.4 | -3.014 | 12.99 |
| Net income 1 | -68.76 | -224.7 | -139.1 | -55.38 | -26.48 | -12.33 | -1.234 | 20.92 |
| Net margin | -21.04% | -211.99% | -74.34% | -21.23% | -8.12% | -3.37% | -0.29% | 4.43% |
| EPS 2 | -0.8400 | -2.520 | -1.470 | -0.5600 | -0.2600 | -0.1158 | -0.0161 | 0.1733 |
| Free Cash Flow 1 | 22.77 | -158.6 | 78.1 | 7.185 | - | 35.5 | 66.5 | 64 |
| FCF margin | 6.97% | -149.61% | 41.75% | 2.75% | - | 9.71% | 15.88% | 13.57% |
| FCF Conversion (EBITDA) | - | - | 7,770.75% | 32.19% | - | 70.97% | 100.64% | 76.83% |
| FCF Conversion (Net income) | - | - | - | - | - | - | - | 305.88% |
| Dividend per Share | - | - | - | - | - | - | - | - |
| Announcement Date | 2/27/20 | 2/25/21 | 2/10/22 | 2/28/23 | 2/27/24 | - | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2021 Q4 | 2022 Q1 | 2022 Q2 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 | 2025 Q1 | 2025 Q2 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 59.6 | 55.9 | 66 | 67.47 | 71.54 | 77.9 | 78.91 | 81.54 | 87.76 | 86.25 | 86.07 | 93.58 | 98.95 | 92.4 | 96.03 |
| EBITDA 1 | 3.956 | 2.375 | 4.649 | 4.228 | 11.07 | 2.142 | 11.31 | 6.403 | 8.797 | 10.41 | 10.66 | 13.29 | 15.88 | 12.94 | 13.92 |
| EBIT 1 | -12.48 | -14.58 | -13.3 | -13.28 | -5.583 | -13.82 | -6.682 | -11.56 | -9.064 | -7.57 | -7.681 | -4.838 | -2.54 | - | - |
| Operating Margin | -20.94% | -26.08% | -20.15% | -19.68% | -7.8% | -17.74% | -8.47% | -14.18% | -10.33% | -8.78% | -8.92% | -5.17% | -2.57% | - | - |
| Earnings before Tax (EBT) 1 | -16.29 | -17.98 | -20.25 | -21.2 | 4.18 | -12.08 | -2.462 | -9.173 | -0.778 | -4.216 | -5.933 | -1.8 | 1.5 | - | - |
| Net income 1 | -16.84 | -18.18 | -20.09 | -21.12 | 4.013 | -12.69 | -2.921 | -9.935 | -0.937 | -4.49 | -4.162 | -1.479 | 1.008 | - | - |
| Net margin | -28.25% | -32.53% | -30.44% | -31.31% | 5.61% | -16.28% | -3.7% | -12.18% | -1.07% | -5.21% | -4.84% | -1.58% | 1.02% | - | - |
| EPS 2 | -0.1800 | -0.1900 | -0.2000 | -0.2100 | 0.0500 | -0.1300 | -0.0300 | -0.1000 | -0.0100 | -0.0500 | -0.0468 | -0.0264 | -0.005400 | - | - |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 2/10/22 | 4/28/22 | 7/28/22 | 11/3/22 | 2/28/23 | 5/9/23 | 8/3/23 | 11/1/23 | 2/27/24 | 5/2/24 | - | - | - | - | - |
1USD in Million2USD
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - | - | - |
| Net Cash position 1 | 421 | 283 | 268 | 178 | 128 | 110 | 227 | 69.4 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - | - |
| Free Cash Flow 1 | 22.8 | -159 | 78.1 | 7.19 | - | 35.5 | 66.5 | 64 |
| ROE (net income / shareholders' equity) | -15.4% | -60.2% | -57.3% | -32.9% | -14.8% | 18.6% | -6.88% | -2.81% |
| ROA (Net income/ Total Assets) | -7.86% | -27.9% | -10.2% | -6.16% | -2.93% | 3.37% | 4.92% | - |
| Assets 1 | 874.9 | 806.8 | 1,365 | 899.2 | 904.4 | -366.3 | -25.07 | - |
| Book Value Per Share 2 | 5.190 | 3.530 | 1.800 | 1.690 | 1.910 | 1.100 | 2.060 | 0.6300 |
| Cash Flow per Share | - | - | - | - | - | - | - | - |
| Capex 1 | 5.89 | 1.7 | 0.99 | 1.43 | 7.17 | 6.1 | 6.57 | 4.45 |
| Capex / Sales | 1.8% | 1.6% | 0.53% | 0.55% | 2.2% | 1.67% | 1.57% | 0.94% |
| Announcement Date | 2/27/20 | 2/25/21 | 2/10/22 | 2/28/23 | 2/27/24 | - | - | - |
1USD in Million2USD
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
C
Sell
Buy
Mean consensus
OUTPERFORM
Number of Analysts
7
Last Close Price
5.3
USD
Average target price
9.1
USD
Spread / Average Target
+71.70%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| -39.00% | 515M | |
| +30.65% | 470B | |
| +32.83% | 276B | |
| +4.51% | 135B | |
| +30.28% | 94.76B | |
| +61.57% | 61.13B | |
| +14.01% | 46.6B | |
| +25.78% | 38.08B | |
| +0.27% | 35.74B | |
| +13.36% | 29.13B |
- Stock Market
- Equities
- EB Stock
- Financials Eventbrite, Inc.