First Time Loading...

Expensify Inc
NASDAQ:EXFY

Watchlist Manager
Expensify Inc Logo
Expensify Inc
NASDAQ:EXFY
Watchlist
Price: 1.545 USD -9.12% Market Closed
Updated: Apr 24, 2024

Intrinsic Value

EXFY's intrinsic value estimate is unreliable because it is based only on its multiples and doesn't use a DCF valuation.

Expensify, Inc provides online expense reporting and management services. [ Read More ]

The intrinsic value of one EXFY stock under the Base Case scenario is 7.04 USD. Compared to the current market price of 1.545 USD, Expensify Inc is Undervalued by 78%.

Key Points:
EXFY Intrinsic Value
Base Case
7.04 USD
Undervaluation 78%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
Expensify Inc

Backtest Intrinsic Value
Dive into the past to invest in the future

Run backtest to discover the historical profit from buying and selling EXFY stocks based on their intrinsic value.

Analyze the historical link between intrinsic value and market price to make more informed investment decisions.

Run Backtest
Settings
Valuation Methods
Buy/Sell Thresholds
Buy When:
%
Sell When:
%
B
S
Run Backtest
How does it work?

Fundamental Analysis

Beta
Ask me anything about
Expensify Inc

Provide an overview of the primary business activities
of Expensify Inc.

What unique competitive advantages
does Expensify Inc hold over its rivals?

What risks and challenges
does Expensify Inc face in the near future?

Has there been any significant insider trading activity
in Expensify Inc recently?

Summarize the latest earnings call
of Expensify Inc.

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for Expensify Inc.

Provide P/S
for Expensify Inc.

Provide P/E
for Expensify Inc.

Provide P/OCF
for Expensify Inc.

Provide P/FCFE
for Expensify Inc.

Provide P/B
for Expensify Inc.

Provide EV/S
for Expensify Inc.

Provide EV/GP
for Expensify Inc.

Provide EV/EBITDA
for Expensify Inc.

Provide EV/EBIT
for Expensify Inc.

Provide EV/OCF
for Expensify Inc.

Provide EV/FCFF
for Expensify Inc.

Provide EV/IC
for Expensify Inc.

Show me price targets
for Expensify Inc made by professional analysts.

What are the Revenue projections
for Expensify Inc?

How accurate were the past Revenue estimates
for Expensify Inc?

What are the Net Income projections
for Expensify Inc?

How accurate were the past Net Income estimates
for Expensify Inc?

What are the EPS projections
for Expensify Inc?

How accurate were the past EPS estimates
for Expensify Inc?

What are the EBIT projections
for Expensify Inc?

How accurate were the past EBIT estimates
for Expensify Inc?

Compare the revenue forecasts
for Expensify Inc with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Expensify Inc and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Expensify Inc against its competitors.

Analyze the profit margins
(gross, operating, and net) of Expensify Inc compared to its peers.

Compare the P/E ratios
of Expensify Inc against its peers.

Discuss the investment returns and shareholder value creation
comparing Expensify Inc with its peers.

Analyze the financial leverage
of Expensify Inc compared to its main competitors.

Show all profitability ratios
for Expensify Inc.

Provide ROE
for Expensify Inc.

Provide ROA
for Expensify Inc.

Provide ROIC
for Expensify Inc.

Provide ROCE
for Expensify Inc.

Provide Gross Margin
for Expensify Inc.

Provide Operating Margin
for Expensify Inc.

Provide Net Margin
for Expensify Inc.

Provide FCF Margin
for Expensify Inc.

Show all solvency ratios
for Expensify Inc.

Provide D/E Ratio
for Expensify Inc.

Provide D/A Ratio
for Expensify Inc.

Provide Interest Coverage Ratio
for Expensify Inc.

Provide Altman Z-Score Ratio
for Expensify Inc.

Provide Quick Ratio
for Expensify Inc.

Provide Current Ratio
for Expensify Inc.

Provide Cash Ratio
for Expensify Inc.

What is the historical Revenue growth
over the last 5 years for Expensify Inc?

What is the historical Net Income growth
over the last 5 years for Expensify Inc?

What is the current Free Cash Flow
of Expensify Inc?

Discuss the annual earnings per share (EPS)
trend over the past five years for Expensify Inc.

Financials

Balance Sheet Decomposition
Expensify Inc

Current Assets 137.2m
Cash & Short-Term Investments 47.5m
Receivables 16.8m
Other Current Assets 72.9m
Non-Current Assets 39.6m
PP&E 20.8m
Intangibles 12.5m
Other Non-Current Assets 6.3m
Current Liabilities 67.9m
Accounts Payable 1.4m
Accrued Liabilities 7.4m
Short-Term Debt 15m
Other Current Liabilities 44.1m
Non-Current Liabilities 8.1m
Long-Term Debt 239k
Other Non-Current Liabilities 7.9m
Efficiency

Earnings Waterfall
Expensify Inc

Revenue
150.7m USD
Cost of Revenue
-66.9m USD
Gross Profit
83.8m USD
Operating Expenses
-116.9m USD
Operating Income
-33.1m USD
Other Expenses
-8.3m USD
Net Income
-41.5m USD

Free Cash Flow Analysis
Expensify Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate
History
Components
Chart
Table
What is Free Cash Flow?
Fundamental Scores

EXFY Profitability Score
Profitability Due Diligence

Expensify Inc's profitability score is 29/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
Negative Free Cash Flow
Positive Revenue Growth Forecast
Negative 1-Year Revenue Growth
29/100
Profitability
Score

Expensify Inc's profitability score is 29/100. The higher the profitability score, the more profitable the company is.

EXFY Solvency Score
Solvency Due Diligence

Expensify Inc's solvency score is 49/100. The higher the solvency score, the more solvent the company is.

Low D/E
Negative Net Debt
Long-Term Solvency
Short-Term Solvency
49/100
Solvency
Score

Expensify Inc's solvency score is 49/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

EXFY Price Targets Summary
Expensify Inc

Wall Street analysts forecast EXFY stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for EXFY is 2.856 USD with a low forecast of 2.02 USD and a high forecast of 5.25 USD.

Lowest
Price Target
2.02 USD
31% Upside
Average
Price Target
2.856 USD
85% Upside
Highest
Price Target
5.25 USD
240% Upside
View Analyst Estimates
View Analyst Estimates

Competitive Landscape

Ownership

EXFY Insider Trading
Buy and sell transactions by insiders

Cumulative Transactions Amount
Period Sold Bought Net
3 Months
6 Months
9 Months
12 Months
Why is insider trading important?

Shareholder Return

EXFY Price
Expensify Inc

1M 1M
-12%
6M 6M
-43%
1Y 1Y
-81%
3Y 3Y
-96%
5Y 5Y
-96%
10Y 10Y
-96%
Annual Price Range
1.545
52w Low
1.43
52w High
8.17
Price Metrics
Average Annual Return -40.21%
Standard Deviation of Annual Returns 54.51%
Max Drawdown -97%
Shares Statistics
Market Capitalization 131.7m USD
Shares Outstanding 85 210 000
Percentage of Shares Shorted 3%

EXFY Return Decomposition
Main factors of price return

What is price return decomposition?

Company Profile

Expensify Inc Logo
Expensify Inc

Country

United States of America

Industry

Technology

Market Cap

131.7m USD

Dividend Yield

0%

Description

Expensify, Inc provides online expense reporting and management services. The company is headquartered in Portland, Oregon and currently employs 144 full-time employees. The company went IPO on 2021-11-10. The Company’s platform helps the smallest to the largest businesses simplify the way they manage money. Its platform is used by people in organizations around the world use Expensify to scan and reimburse receipts from flights, hotels, coffee shops, office supplies and ride shares. The company improves the experience of the actual end users of expense management software. The company designs Expensify to be easy to set up, integrate, configure and use from any device, which has enabled it to serve employees of all types and organizations of all sizes, industries and geographies. The company offers subscription plans for both individuals and businesses that are self-service and payable by credit card. The firm focus on improving the everyday experience of regular employees with an easy-to-use platform , which enables bottom-up business model that is capital efficient and scalable.

Contact

OREGON
Portland
401 Sw 5Th Avenue
+15202710858.0
https://we.are.expensify.com/

IPO

2021-11-10

Employees

144

Officers

Founder, CEO, President & Director
Mr. David Barrett
CFO & Director
Mr. Ryan Schaffer
COO & Director
Ms. Anuradha Muralidharan
Chief Product Officer & Director
Mr. Jason Fahr Mills
Chief Strategy Officer & Director
Mr. Daniel Vidal
Secretary
Cole Eason

See Also

Discover More
What is the Intrinsic Value of one EXFY stock?

The intrinsic value of one EXFY stock under the Base Case scenario is 7.04 USD.

Is EXFY stock undervalued or overvalued?

Compared to the current market price of 1.545 USD, Expensify Inc is Undervalued by 78%.