First Time Loading...

Expensify Inc
NASDAQ:EXFY

Watchlist Manager
Expensify Inc Logo
Expensify Inc
NASDAQ:EXFY
Watchlist
Price: 1.79 USD 6.55%
Updated: Mar 28, 2024

Relative Value

The Relative Value of one EXFY stock under the Base Case scenario is 7.19 USD. Compared to the current market price of 1.79 USD, Expensify Inc is Undervalued by 75%.

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
7.19 USD
Undervaluation 75%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
86
vs Industry
70
Median 3Y
4.1
Median 5Y
4.1
Industry
2.4
Forward
1
vs History
vs Industry
Median 3Y
-26.7
Median 5Y
-26.7
Industry
24.9
Forward
24.9
vs History
30
vs Industry
6
Median 3Y
46.1
Median 5Y
46.1
Industry
17.6
vs History
vs Industry
42
Median 3Y
-12.2
Median 5Y
-12.2
Industry
22
vs History
90
vs Industry
62
Median 3Y
7.3
Median 5Y
7.3
Industry
2.9
vs History
86
vs Industry
75
Median 3Y
3.8
Median 5Y
3.8
Industry
2.4
Forward
0.7
vs History
86
vs Industry
80
Median 3Y
6.2
Median 5Y
6.2
Industry
5.1
vs History
vs Industry
12
Median 3Y
-42.4
Median 5Y
-42.4
Industry
13.5
Forward
5.2
vs History
vs Industry
4
Median 3Y
-36.9
Median 5Y
-36.9
Industry
17.2
Forward
5.9
vs History
40
vs Industry
9
Median 3Y
42.5
Median 5Y
42.5
Industry
16.3
vs History
vs Industry
18
Median 3Y
22.9
Median 5Y
22.9
Industry
19.4
vs History
90
vs Industry
71
Median 3Y
6.5
Median 5Y
6.5
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
149.8m USD 1 -3.6 -3.8 -3.2
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
292.6B USD 8.4 70.8 28.8 47.8
DE
SAP SE
XETRA:SAP
211.1B EUR 6.8 34.4 26.3 31.8
US
Adobe Inc
NASDAQ:ADBE
229.5B USD 11.8 42.3 29.1 32.7
US
Intuit Inc
NASDAQ:INTU
181.7B USD 12 65.6 43.9 53.6
US
Synopsys Inc
NASDAQ:SNPS
87.5B USD 14.3 62.1 51.9 61.2
US
Cadence Design Systems Inc
NASDAQ:CDNS
84.6B USD 20.7 81.3 59.5 66.4
US
Workday Inc
NASDAQ:WDAY
72B USD 9.9 52.1 144.4 366.8
FR
Dassault Systemes SE
PAR:DSY
54.1B EUR 9.1 51.5 28.2 40.7
P/E Multiple
Earnings Growth
US
Expensify Inc
NASDAQ:EXFY
Average P/E: 37 298.1
Negative Multiple: -3.6
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
70.8
202%
DE
SAP SE
XETRA:SAP
34.4
39%
US
Adobe Inc
NASDAQ:ADBE
42.3
97%
US
Intuit Inc
NASDAQ:INTU
65.6
159%
US
Synopsys Inc
NASDAQ:SNPS
62.1
142%
US
Cadence Design Systems Inc
NASDAQ:CDNS
81.3
127%
US
Workday Inc
NASDAQ:WDAY
52.1
78%
FR
Dassault Systemes SE
PAR:DSY
51.5
99%
EV/EBITDA Multiple
EBITDA Growth
US
Expensify Inc
NASDAQ:EXFY
Average EV/EBITDA: 22 397.3
Negative Multiple: -3.8
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
28.8
92%
DE
SAP SE
XETRA:SAP
26.3
64%
US
Adobe Inc
NASDAQ:ADBE
29.1
72%
US
Intuit Inc
NASDAQ:INTU
43.9
123%
US
Synopsys Inc
NASDAQ:SNPS
51.9
131%
US
Cadence Design Systems Inc
NASDAQ:CDNS
59.5
104%
US
Workday Inc
NASDAQ:WDAY
144.4
650%
FR
Dassault Systemes SE
PAR:DSY
28.2
45%
EV/EBIT Multiple
EBIT Growth
US
Expensify Inc
NASDAQ:EXFY
Average EV/EBIT: 24 662.3
Negative Multiple: -3.2
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
47.8
169%
DE
SAP SE
XETRA:SAP
31.8
78%
US
Adobe Inc
NASDAQ:ADBE
32.7
77%
US
Intuit Inc
NASDAQ:INTU
53.6
166%
US
Synopsys Inc
NASDAQ:SNPS
61.2
143%
US
Cadence Design Systems Inc
NASDAQ:CDNS
66.4
122%
US
Workday Inc
NASDAQ:WDAY
366.8
1 549%
FR
Dassault Systemes SE
PAR:DSY
40.7
79%

See Also

Discover More