Financials 8x8, Inc.

Equities

EGHT

US2829141009

Integrated Telecommunications Services

Market Closed - Nasdaq 04:00:00 2024-05-24 pm EDT 5-day change 1st Jan Change
2.81 USD +1.81% Intraday chart for 8x8, Inc. +1.81% -25.66%

Valuation

Fiscal Period: March 2020 2021 2022 2023 2024 2025 2026 2027
Capitalization 1 1,420 3,487 1,490 471.4 333.2 352.3 - -
Enterprise Value (EV) 1 1,420 3,634 1,801 333.3 215.6 277.9 311.2 201.4
P/E ratio -8.06 x -20.7 x -8.12 x -6.62 x -4.82 x -10.8 x -24.4 x -
Yield - - - - - - - -
Capitalization / Revenue 3.18 x 6.55 x 2.33 x 0.63 x 0.46 x 0.48 x 0.47 x 0.45 x
EV / Revenue 3.18 x 6.83 x 2.82 x 0.45 x 0.3 x 0.38 x 0.41 x 0.26 x
EV / EBITDA -27.6 x 19,128 x 82 x 4.58 x 2.09 x 2.54 x 2.63 x 1.73 x
EV / FCF -8.8 x -73.7 x 177 x 9.83 x 3.47 x 6.18 x 4.68 x 2.36 x
FCF Yield -11.4% -1.36% 0.56% 10.2% 28.8% 16.2% 21.4% 42.4%
Price to Book 7.27 x 21.4 x 8.14 x 4.79 x 3.32 x 3.44 x 2.61 x 1.6 x
Nbr of stocks (in thousands) 102,458 107,486 118,331 113,048 123,421 125,376 - -
Reference price 2 13.86 32.44 12.59 4.170 2.700 2.810 2.810 2.810
Announcement Date 5/12/20 5/10/21 5/10/22 5/11/23 5/8/24 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: March 2020 2021 2022 2023 2024 2025 2026 2027
Net sales 1 446.2 532.3 638.1 743.9 728.7 728.4 754.6 788.8
EBITDA 1 -51.52 0.19 21.96 72.82 103 109.3 118.4 116.4
EBIT 1 -60.88 -11.11 10.59 62.36 94.73 89.94 102 104.8
Operating Margin -13.64% -2.09% 1.66% 8.38% 13% 12.35% 13.52% 13.29%
Earnings before Tax (EBT) 1 -171.5 -164.7 -175.8 -70.34 -63.95 -33.99 -17.32 -
Net income 1 -172.4 -165.6 -175.4 -73.14 -67.59 -36.7 -21.96 -
Net margin -38.63% -31.1% -27.48% -9.83% -9.28% -5.04% -2.91% -
EPS 2 -1.720 -1.570 -1.550 -0.6300 -0.5600 -0.2600 -0.1150 -
Free Cash Flow 1 -161.3 -49.31 10.17 33.9 62.05 45.01 66.44 85.3
FCF margin -36.15% -9.26% 1.59% 4.56% 8.51% 6.18% 8.8% 10.81%
FCF Conversion (EBITDA) - - 46.32% 46.55% 60.22% 41.16% 56.13% 73.28%
FCF Conversion (Net income) - - - - - - - -
Dividend per Share 2 - - - - - - - -
Announcement Date 5/12/20 5/10/21 5/10/22 5/11/23 5/8/24 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: March 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4 2025 Q1 2025 Q2 2025 Q3 2025 Q4 2026 Q1
Net sales 1 156.9 181.4 187.6 187.4 184.4 184.5 183.3 185 181 179.4 178.7 180.8 182.9 186.2 185.8
EBITDA 1 5.85 7.061 12.92 11.91 20.76 27.23 28.56 25.73 26.3 22.44 25.87 27.19 28.66 29.47 28.38
EBIT 1 3.133 4.175 10.14 9.073 18.33 24.82 26.43 23.76 24.26 20.28 20.71 22.36 23.44 23.48 24.51
Operating Margin 2% 2.3% 5.4% 4.84% 9.94% 13.45% 14.42% 12.85% 13.4% 11.3% 11.59% 12.36% 12.82% 12.61% 13.19%
Earnings before Tax (EBT) 1 -43.48 -46.54 -25.64 -11.04 -25.99 -7.665 -13.88 -7.841 -20.7 -21.52 -10.47 -9.369 -7.492 -5.91 -
Net income 1 -43.57 -45.58 -26.04 -11.64 -26.03 -9.431 -15.33 -7.452 -21.22 -23.59 -10.98 -9.719 -8.49 -7.519 -7.746
Net margin -27.77% -25.13% -13.88% -6.21% -14.12% -5.11% -8.36% -4.03% -11.72% -13.15% -6.14% -5.37% -4.64% -4.04% -4.17%
EPS 2 -0.3800 -0.3900 -0.2200 -0.1000 -0.2300 -0.0800 -0.1300 -0.0600 -0.1700 -0.1900 -0.0829 -0.0700 -0.0600 -0.0517 -0.0200
Dividend per Share - - - - - - - - - - - - - - -
Announcement Date 2/2/22 5/10/22 7/27/22 10/27/22 2/1/23 5/11/23 8/8/23 11/1/23 1/31/24 5/8/24 - - - - -
1USD in Million2USD
Estimates

Balance Sheet Analysis

Fiscal Period: March 2020 2021 2022 2023 2024 2025 2026 2027
Net Debt 1 - 147 311 - - - - -
Net Cash position 1 - - - 138 118 74.4 41.1 151
Leverage (Debt/EBITDA) - 775.7 x 14.18 x - - - - -
Free Cash Flow 1 -161 -49.3 10.2 33.9 62 45 66.4 85.3
ROE (net income / shareholders' equity) -27% -7.77% 5.69% 27.3% 57.4% 40.6% 46.5% 38%
ROA (Net income/ Total Assets) -27.6% -24% -22.1% -8.35% -8.46% -3.7% -2.6% -
Assets 1 623.5 689.5 794.3 876.1 798.9 992 844.7 -
Book Value Per Share 2 1.910 1.520 1.550 0.8700 0.8100 0.8200 1.080 1.760
Cash Flow per Share 2 -0.9400 -0.1300 0.3100 0.4200 0.6400 0.4700 0.6700 -
Capex 1 35.8 6.43 4.14 2.99 2.65 3.35 3.66 -
Capex / Sales 8.03% 1.21% 0.65% 0.4% 0.36% 0.46% 0.49% -
Announcement Date 5/12/20 5/10/21 5/10/22 5/11/23 5/8/24 - - -
1USD in Million2USD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Trading Rating
Investor Rating
ESG Refinitiv
C
More Ratings
Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
13
Last Close Price
2.81 USD
Average target price
4 USD
Spread / Average Target
+42.35%
Consensus
1st Jan change Capi.
-25.66% 352M
-15.45% 104M
-18.81% 53.26M
VOIP Services