Expensify Inc
NASDAQ:EXFY

Watchlist Manager
Expensify Inc Logo
Expensify Inc
NASDAQ:EXFY
Watchlist
Price: 3.6 USD 1.12% Market Closed
Market Cap: 320.3m USD
Have any thoughts about
Expensify Inc?
Write Note

Relative Value

The Relative Value of one EXFY stock under the Base Case scenario is 5.17 USD. Compared to the current market price of 3.6 USD, Expensify Inc is Undervalued by 30%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

EXFY Relative Value
Base Case
5.17 USD
Undervaluation 30%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
55
vs Industry
65
Median 3Y
3.2
Median 5Y
3.2
Industry
2.4
Forward
2.2
vs History
vs Industry
Median 3Y
-21.4
Median 5Y
-21.4
Industry
23.2
Forward
14.8
vs History
73
vs Industry
6
Median 3Y
25.6
Median 5Y
25.6
Industry
17.4
vs History
vs Industry
42
Median 3Y
-2.4
Median 5Y
-2.4
Industry
21.3
vs History
71
vs Industry
61
Median 3Y
5.3
Median 5Y
5.3
Industry
2.9
vs History
55
vs Industry
69
Median 3Y
2.9
Median 5Y
2.9
Industry
2.4
Forward
2
vs History
55
vs Industry
74
Median 3Y
4.8
Median 5Y
4.8
Industry
4.9
vs History
vs Industry
12
Median 3Y
-41.9
Median 5Y
-41.9
Industry
12.9
Forward
7.7
vs History
vs Industry
4
Median 3Y
-33.9
Median 5Y
-33.9
Industry
16.5
Forward
9.1
vs History
73
vs Industry
8
Median 3Y
21.3
Median 5Y
21.3
Industry
16.3
vs History
34
vs Industry
18
Median 3Y
21.4
Median 5Y
21.4
Industry
19
vs History
63
vs Industry
67
Median 3Y
5
Median 5Y
5
Industry
2.5

Multiples Across Competitors

EXFY Competitors Multiples
Expensify Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Expensify Inc
NASDAQ:EXFY
320.1m USD 2.3 -20.1 -248.7 -38.5
US
Ezenia! Inc
OTC:EZEN
567B USD 233 910.9 -180 630.8 -182 667.2 -177 298
US
Salesforce Inc
NYSE:CRM
328.5B USD 8.8 55.4 29.8 44.2
DE
SAP SE
XETRA:SAP
276.2B EUR 8.3 97.4 30.3 35.3
US
Adobe Inc
NASDAQ:ADBE
196.8B USD 9.2 35.4 24.3 24.9
US
NCR Corp
LSE:0K45
187.9B USD 27.5 396.5 375.7 1 133.9
US
Palantir Technologies Inc
NYSE:PLTR
182.8B USD 69.1 383.6 448.2 488.2
US
Intuit Inc
NASDAQ:INTU
180.2B USD 10.9 61.7 39.5 47.7
US
Applovin Corp
NASDAQ:APP
114.4B USD 26.7 99.5 59.4 76.4
US
Cadence Design Systems Inc
NASDAQ:CDNS
82.7B USD 19 79.6 56.8 64.9
US
Synopsys Inc
NASDAQ:SNPS
75.6B USD 12.4 50.5 42.8 49.9
P/S Multiple
Revenue Growth P/S to Growth
US
Expensify Inc
NASDAQ:EXFY
Average P/S: 21 282.3
2.3
6%
0.4
US
Ezenia! Inc
OTC:EZEN
233 910.9
N/A N/A
US
Salesforce Inc
NYSE:CRM
8.8
31%
0.3
DE
SAP SE
XETRA:SAP
8.3
37%
0.2
US
Adobe Inc
NASDAQ:ADBE
9.2
35%
0.3
US
N
NCR Corp
LSE:0K45
27.5
-40%
N/A
US
Palantir Technologies Inc
NYSE:PLTR
69.1
93%
0.7
US
Intuit Inc
NASDAQ:INTU
10.9
44%
0.2
US
Applovin Corp
NASDAQ:APP
26.7
106%
0.3
US
Cadence Design Systems Inc
NASDAQ:CDNS
19
47%
0.4
US
Synopsys Inc
NASDAQ:SNPS
12.4
34%
0.4
P/E Multiple
Earnings Growth P/E to Growth
US
Expensify Inc
NASDAQ:EXFY
Average P/E: 139.9
Negative Multiple: -20.1
N/A N/A
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -180 630.8 N/A N/A
US
Salesforce Inc
NYSE:CRM
55.4
197%
0.3
DE
SAP SE
XETRA:SAP
97.4
41%
2.4
US
Adobe Inc
NASDAQ:ADBE
35.4
109%
0.3
US
N
NCR Corp
LSE:0K45
396.5
N/A N/A
US
Palantir Technologies Inc
NYSE:PLTR
383.6
533%
0.7
US
Intuit Inc
NASDAQ:INTU
61.7
145%
0.4
US
Applovin Corp
NASDAQ:APP
99.5
645%
0.2
US
Cadence Design Systems Inc
NASDAQ:CDNS
79.6
111%
0.7
US
Synopsys Inc
NASDAQ:SNPS
50.5
119%
0.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Expensify Inc
NASDAQ:EXFY
Average EV/EBITDA: 123
Negative Multiple: -248.7
N/A N/A
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -182 667.2 N/A N/A
US
Salesforce Inc
NYSE:CRM
29.8
90%
0.3
DE
SAP SE
XETRA:SAP
30.3
71%
0.4
US
Adobe Inc
NASDAQ:ADBE
24.3
82%
0.3
US
N
NCR Corp
LSE:0K45
375.7
-29%
N/A
US
Palantir Technologies Inc
NYSE:PLTR
448.2
1 004%
0.4
US
Intuit Inc
NASDAQ:INTU
39.5
111%
0.4
US
Applovin Corp
NASDAQ:APP
59.4
261%
0.2
US
Cadence Design Systems Inc
NASDAQ:CDNS
56.8
102%
0.6
US
Synopsys Inc
NASDAQ:SNPS
42.8
114%
0.4
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Expensify Inc
NASDAQ:EXFY
Average EV/EBIT: 218.4
Negative Multiple: -38.5
N/A N/A
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -177 298 N/A N/A
US
Salesforce Inc
NYSE:CRM
44.2
170%
0.3
DE
SAP SE
XETRA:SAP
35.3
86%
0.4
US
Adobe Inc
NASDAQ:ADBE
24.9
79%
0.3
US
N
NCR Corp
LSE:0K45
1 133.9
120%
9.5
US
Palantir Technologies Inc
NYSE:PLTR
488.2
1 184%
0.4
US
Intuit Inc
NASDAQ:INTU
47.7
152%
0.3
US
Applovin Corp
NASDAQ:APP
76.4
425%
0.2
US
Cadence Design Systems Inc
NASDAQ:CDNS
64.9
112%
0.6
US
Synopsys Inc
NASDAQ:SNPS
49.9
131%
0.4

See Also

Discover More
Back to Top