First Time Loading...

Expensify Inc
NASDAQ:EXFY

Watchlist Manager
Expensify Inc Logo
Expensify Inc
NASDAQ:EXFY
Watchlist
Price: 1.83 USD 21.19%
Updated: Apr 18, 2024
Section:
 

Relative Value

The Relative Value of one EXFY stock under the Base Case scenario is 7.1 USD. Compared to the current market price of 1.83 USD, Expensify Inc is Undervalued by 74%.

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
7.1 USD
Undervaluation 74%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

0.8
P/S
P/S
Price to Sales
0.8
vs History
90
vs Industry
73
Median 3Y
4
Median 5Y
4
Industry
2.3
Forward
0.9
More Details
Negative
P/E
P/E
Price to Earnings
N/A
vs History
vs Industry
Median 3Y
-26.4
Median 5Y
-26.4
Industry
24.6
Forward
9
More Details
81.1
P/OCF
P/OCF
Price to OCF
81.1
vs History
38
vs Industry
6
Median 3Y
51.1
Median 5Y
51.1
Industry
17.4
More Details
Negative
P/FCFE
P/FCFE
Price to FCFE
N/A
vs History
vs Industry
42
Median 3Y
28.8
Median 5Y
28.8
Industry
22
More Details
1.3
P/B
P/B
Price to Book Value
1.3
vs History
93
vs Industry
65
Median 3Y
7.2
Median 5Y
7.2
Industry
2.8
More Details
0.5
EV/S
EV/S
Enterprise Value to Sales
0.5
vs History
90
vs Industry
78
Median 3Y
3.7
Median 5Y
3.7
Industry
2.3
Forward
0.6
More Details
1
EV/GP
EV/GP
Enterprise Value to Gross Profit
1
vs History
90
vs Industry
82
Median 3Y
6.2
Median 5Y
6.2
Industry
4.9
More Details
Negative
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
N/A
vs History
vs Industry
12
Median 3Y
-41.9
Median 5Y
-41.9
Industry
13.4
Forward
4.1
More Details
Negative
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
N/A
vs History
vs Industry
4
Median 3Y
-35.7
Median 5Y
-35.7
Industry
17
Forward
4.6
More Details
52.3
EV/OCF
EV/OCF
Enterprise Value to OCF
52.3
vs History
45
vs Industry
10
Median 3Y
47.6
Median 5Y
47.6
Industry
15.8
More Details
Negative
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
N/A
vs History
vs Industry
18
Median 3Y
22.4
Median 5Y
22.4
Industry
18.8
More Details
0.7
EV/IC
EV/IC
Enterprise Value to IC
0.7
vs History
93
vs Industry
74
Median 3Y
6.4
Median 5Y
6.4
Industry
2.4
More Details

Multiples Across Competitors

EXFY Competitors Multiples
Expensify Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Expensify Inc
NASDAQ:EXFY
126.4m USD 0.8 -3 -2.9 -2.5
US
Ezenia! Inc
OTC:EZEN
789.1B USD 325 533 -251 383.2 -254 217.5 -246 745.2
US
Advant-e Corp
OTC:ADVC
670.7B USD 66 369.3 335 223.2 201 163.8 221 259.6
US
Salesforce Inc
NYSE:CRM
265.9B USD 7.6 64.3 26.1 43.4
US
Adobe Inc
NASDAQ:ADBE
215.5B USD 10.8 44.9 26.9 30.2
DE
SAP SE
XETRA:SAP
197.1B EUR 6.3 32.1 24.5 29.7
US
Intuit Inc
NASDAQ:INTU
171.5B USD 11.4 62 41.5 50.7
US
Synopsys Inc
NASDAQ:SNPS
80.1B USD 13 56.8 47.4 55.9
US
Cadence Design Systems Inc
NASDAQ:CDNS
79.7B USD 19.5 76.4 56 62.4
US
Workday Inc
NASDAQ:WDAY
67.4B USD 9.3 48.9 134.6 341.9
CA
Constellation Software Inc
TSX:CSU
78.1B CAD 6.7 100.3 26.2 48.8
P/E Multiple
Earnings Growth
US
Expensify Inc
NASDAQ:EXFY
Average P/E: 37 301
Negative Multiple: -3 		N/A
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -251 383.2 N/A
US
A
Advant-e Corp
OTC:ADVC
335 223.2
N/A
US
Salesforce Inc
NYSE:CRM
64.3
203%
US
Adobe Inc
NASDAQ:ADBE
44.9
99%
DE
SAP SE
XETRA:SAP
32.1
40%
US
Intuit Inc
NASDAQ:INTU
62
159%
US
Synopsys Inc
NASDAQ:SNPS
56.8
141%
US
Cadence Design Systems Inc
NASDAQ:CDNS
76.4
128%
US
Workday Inc
NASDAQ:WDAY
48.9
81%
CA
Constellation Software Inc
TSX:CSU
100.3
N/A
EV/EBITDA Multiple
EBITDA Growth
US
Expensify Inc
NASDAQ:EXFY
Average EV/EBITDA: 22 394.1
Negative Multiple: -2.9 		N/A
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -254 217.5 N/A
US
A
Advant-e Corp
OTC:ADVC
201 163.8
N/A
US
Salesforce Inc
NYSE:CRM
26.1
92%
US
Adobe Inc
NASDAQ:ADBE
26.9
72%
DE
SAP SE
XETRA:SAP
24.5
64%
US
Intuit Inc
NASDAQ:INTU
41.5
123%
US
Synopsys Inc
NASDAQ:SNPS
47.4
131%
US
Cadence Design Systems Inc
NASDAQ:CDNS
56
104%
US
Workday Inc
NASDAQ:WDAY
134.6
650%
CA
Constellation Software Inc
TSX:CSU
26.2
N/A
EV/EBIT Multiple
EBIT Growth
US
Expensify Inc
NASDAQ:EXFY
Average EV/EBIT: 24 658.1
Negative Multiple: -2.5 		N/A
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -246 745.2 N/A
US
A
Advant-e Corp
OTC:ADVC
221 259.6
N/A
US
Salesforce Inc
NYSE:CRM
43.4
169%
US
Adobe Inc
NASDAQ:ADBE
30.2
77%
DE
SAP SE
XETRA:SAP
29.7
78%
US
Intuit Inc
NASDAQ:INTU
50.7
166%
US
Synopsys Inc
NASDAQ:SNPS
55.9
143%
US
Cadence Design Systems Inc
NASDAQ:CDNS
62.4
122%
US
Workday Inc
NASDAQ:WDAY
341.9
1 549%
CA
Constellation Software Inc
TSX:CSU
48.8
N/A

See Also

Summary
EXFY intrinsic value, competitors valuation, and company profile.
DCF Valuation
EXFY stock valuation using Discount Cash Flow valuation method.
Relative Valuation
EXFY stock valuation using valuation multiples.
Wall Street Estimates
EXFY price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
EXFY stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Join more than 128,900+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.