Nextdoor Holdings, Inc.

KIND US

KIND USNextdoor Holdings, Inc.

United States Composite

2.53

USD

+0.03

(+1.20%)

-0.37EPS Dil.

-6.84P/E

989.23MMarket Cap

Profitability	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y
Return on Common Equity (%)	- -	- -	- -	- -	- -
Return on Assets (%)	- -	-69.1	-18.02	-17.92	-21.82
Return on Capital (%)	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -
Gross Margin (%)	83.36	82.49	85.01	81.68	80.94
EBITDA Margin (%)	-88.91	-59.69	-47.16	-65.12	-76.27
Operating Margin (%)	-91.44	-62.17	-49.33	-67.78	-78.92
Incremental Operating Margin (%)	- -	- -	- -	- -	- -
Pretax Margin (%)	-88.58	-60.92	-49.52	-64.03	-67.34
Profit Margin (%)	-88.77	-61.02	-49.6	-64.82	-67.69
Net Income to Common Margin (%)	-88.77	-61.02	-49.6	-64.82	-67.69
Effective Tax Rate (%)	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -

Credit	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y
Total Debt	- -	40	69	62	67
ST Debt	- -	3	7	8	6
LT Debt	- -	36	62	54	60
Total Debt/EBITDA	- -	-0.54	-0.76	-0.44	-0.4
Net Debt/EBITDA	- -	1.14	5.76	0.4	0.36
Total Debt/EBIT	- -	-0.52	-0.72	-0.43	-0.39
Net Debt/EBIT	- -	1.09	5.5	0.38	0.35
EBITDA to Interest Expense	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -
Common Equity/Total Assets	- -	-176.81	-57.17	-88.37	-117.02
Long-Term Debt/Equity (%)	- -	- -	8.27	8.81	10.81
Long-Term Debt/Capital (%)	- -	-10.5	-14.97	-9.67	-8.63
Long-Term Debt/Total Assets (%)	- -	16.65	7.33	7.69	9.22
Total Debt/Equity (%)	- -	-13.3	9.23	10.08	11.92
Total Debt/Capital (%)	- -	-11.47	-16.7	-11.07	-9.52
Total Debt/Total Assets (%)	- -	18.19	8.18	8.81	10.17
Net Debt to Equity	- -	28.08	-70.04	-9.04	-10.78
Net Debt/Capital (%)	- -	19.49	55.91	9.03	7.93
EBITDA	-73	-74	-91	-139	-167
EBITDA-CapEx	-74	-79	-99	-142	-167
Operating Income (Loss)	-75	-77	-95	-144	-172

Liquidity	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y
Cash Ratio	- -	4.26	21.37	16.83	15
Current Ratio	- -	5.14	22.74	18.04	16.01
Quick Ratio	- -	4.93	22.25	17.69	15.74
CFO/Avg Current Liab	- -	-2.59	-1.56	-1.78	-1.69
Common Equity/Total Assets	- -	-176.81	-57.17	-88.37	-117.02
Long-Term Debt/Equity (%)	- -	- -	8.27	8.81	10.81
Long-Term Debt/Capital (%)	- -	-10.5	-14.97	-9.67	-8.63
Long-Term Debt/Total Assets (%)	- -	16.65	7.33	7.69	9.22
Total Debt/Equity (%)	- -	-13.3	9.23	10.08	11.92
Total Debt/Capital (%)	- -	-11.47	-16.7	-11.07	-9.52
Total Debt/Total Assets (%)	- -	18.19	8.18	8.81	10.17
CFO/Total Liabilities	- -	-8.07	-53.91	-68.37	-61.74
CFO/CapEx	-123.72	-8.28	-5.8	-19.14	-222
Altman's Z-Score	- -	-2.43	20.21	4.44	3.43

Working Capital	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y
Accounts Receivable Turnover	- -	11.3	7.47	7.16	7.8
Days Sales Outstanding	- -	32.3	48.89	50.99	46.82
Inventory Turnover	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	12.87	6.06	7.29	12.94
Accounts Payable Turnover Days	- -	28.36	60.28	50.09	28.2
Cash Conversion Cycle	- -	3.94	-11.39	0.9	18.62
Inventory to Cash Days	- -	32.3	48.89	50.99	46.82
Inventories	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -

Enterprise Value	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y
Market Capitalization	- -	- -	3,188	743	742
- Cash & Cash Equivalents	- -	84	522	55	60
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -
+ Total Debt	- -	40	69	62	67
Enterprise Value	- -	-97	2,541	222	277
Total Capital	- -	-345	-412	-557	-699
Total Debt/Capital (%)	- -	-11.47	-16.7	-11.07	-9.52
Total Debt / EV	- -	-0.41	0.03	0.28	0.24
EV/Sales	- -	- -	13.22	1.04	1.27
EV/EBITDA	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -
Diluted Market Cap	- -	- -	1,216	757	724
Diluted Enterprise Value	- -	-44	763	764	731
EV per Share	- -	- -	6.62	0.6	0.71
TTM Sales	83	123	192	213	218
TTM EBITDA	-73	-74	-91	-139	-167
TTM Operating Income	-75	-77	-95	-144	-172
TTM Cash Flow to Firm	-64	-42	-51	-61	-59
TTM Free Cash Flow to Firm	-63	-37	-42	-57	-59

Multiples	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y
Price/Earnings	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	-15.91	-10.75	-5.67
Price/Earnings High	- -	- -	-20.02	-20.98	-8.44
Price/Earnings Low	- -	- -	-11.59	-5.19	-3.64
Price/Book Value	- -	- -	-6.64	-1.2	-0.97
Price/Book Value Average	- -	- -	-8.28	-2.35	-1.12
Price/Book Value High	- -	- -	-10.42	-4.59	-1.67
Price/Book Value Low	- -	- -	-6.03	-1.14	-0.72
Price/Tangible Book Value	- -	- -	4.31	1.23	1.33
Price/Tangible Book Value Average	- -	- -	5.38	2.4	1.54
Price/Tangible Book Value High	- -	- -	6.77	4.68	2.3
Price/Tangible Book Value Low	- -	- -	3.92	1.16	0.99
Price/Sales	- -	- -	6.33	3.56	3.32
Price/Sales Average	- -	- -	7.89	6.97	3.84
Price/Sales High	- -	- -	9.93	13.6	5.72
Price/Sales Low	- -	- -	5.75	3.36	2.47
Price/Cash Flow	- -	- -	-23.72	-12.52	-12.22
Price/Cash Flow Average	- -	- -	-29.57	-24.51	-14.14
Price/Cash Flow High	- -	- -	-37.22	-47.82	-21.05
Price/Cash Flow Low	- -	- -	-21.55	-11.83	-9.09
Price/Free Cash Flow	- -	- -	-28.67	-13.21	-12.28
Price/Free Cash Flow Average	- -	- -	-35.74	-25.86	-14.2
Price/Free Cash Flow High	- -	- -	-44.98	-50.46	-21.15
Price/Free Cash Flow Low	- -	- -	-26.04	-12.48	-9.13
EV/Sales	- -	- -	13.22	1.04	1.27
EV/Sales Average	- -	- -	18.33	6.87	3.96
EV/Sales High	- -	- -	23.67	13.38	5.88
EV/Sales Low	- -	- -	12.71	3.33	2.56
EV/EBITDA	- -	- -	- -	- -	- -
EV/EBITDA Average	- -	0.6	-38.86	-10.55	-5.19
EV/EBITDA High	- -	0.6	-50.2	-20.54	-7.71
EV/EBITDA Low	- -	0.6	-26.96	-5.12	-3.35
EV/EBIT	- -	- -	- -	- -	- -
EV/EBIT Average	- -	0.57	-37.15	-10.14	-5.02
EV/EBIT High	- -	0.57	-47.99	-19.74	-7.45
EV/EBIT Low	- -	0.57	-25.77	-4.92	-3.24
Last Price	- -	- -	8.31	2	1.91
High Price	- -	- -	13.04	7.64	3.29
Low Price	- -	- -	7.55	1.89	1.42
Enterprise Value	- -	-97	2,541	222	277
Enterprise Value Average	- -	-44	3,522	1,462	864
Enterprise Value High	- -	-44	4,550	2,846	1,284
Enterprise Value Low	- -	-44	2,444	709	558

Per Share Data Items	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y
Shares Outstanding	383	383	384	372	388
Diluted Weighted Avg Shares	383	383	146	379	379
Basic Weighted Avg Shares	383	383	146	379	379
Revenue per Share	0.22	0.32	1.31	0.56	0.58
EBITDA per Share	-0.19	-0.19	-0.62	-0.37	-0.44
Operating Income per Share	-0.2	-0.2	-0.65	-0.38	-0.45
Basic EPS, GAAP	-0.19	-0.2	-0.65	-0.36	-0.39
Basic EPS from Cont Ops	-0.19	-0.2	-0.65	-0.36	-0.39
Diluted EPS, GAAP	-0.19	-0.2	-0.65	-0.36	-0.39
Diluted EPS from Cont Ops	-0.19	-0.2	-0.65	-0.36	-0.39
Dividend per Share	- -	- -	- -	- -	- -
Cash Flow per Share	-0.17	-0.11	-0.35	-0.16	-0.16
Free Cash Flow per Basic Share	-0.17	-0.12	-0.41	-0.17	-0.16
Cash & Equivalents per Share	- -	0.36	1.87	1.57	1.37
Book Value per Share	- -	-1.01	-1.25	-1.66	-1.97
Tangible Book Value per Share	- -	-0.8	1.93	1.63	1.43

Profitability	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y
Return on Common Equity (%)	- -	- -	- -	- -	- -
Return on Assets (%)	- -	-69.1	-18.02	-17.92	-21.82
Return on Capital (%)	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -
Gross Margin (%)	83.36	82.49	85.01	81.68	80.94
EBITDA Margin (%)	-88.91	-59.69	-47.16	-65.12	-76.27
Operating Margin (%)	-91.44	-62.17	-49.33	-67.78	-78.92
Incremental Operating Margin (%)	- -	- -	- -	- -	- -
Pretax Margin (%)	-88.58	-60.92	-49.52	-64.03	-67.34
Profit Margin (%)	-88.77	-61.02	-49.6	-64.82	-67.69
Net Income to Common Margin (%)	-88.77	-61.02	-49.6	-64.82	-67.69
Effective Tax Rate (%)	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -

Credit	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y
Total Debt	- -	40	69	62	67
ST Debt	- -	3	7	8	6
LT Debt	- -	36	62	54	60
Total Debt/EBITDA	- -	-0.54	-0.76	-0.44	-0.4
Net Debt/EBITDA	- -	1.14	5.76	0.4	0.36
Total Debt/EBIT	- -	-0.52	-0.72	-0.43	-0.39
Net Debt/EBIT	- -	1.09	5.5	0.38	0.35
EBITDA to Interest Expense	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -
Common Equity/Total Assets	- -	-176.81	-57.17	-88.37	-117.02
Long-Term Debt/Equity (%)	- -	- -	8.27	8.81	10.81
Long-Term Debt/Capital (%)	- -	-10.5	-14.97	-9.67	-8.63
Long-Term Debt/Total Assets (%)	- -	16.65	7.33	7.69	9.22
Total Debt/Equity (%)	- -	-13.3	9.23	10.08	11.92
Total Debt/Capital (%)	- -	-11.47	-16.7	-11.07	-9.52
Total Debt/Total Assets (%)	- -	18.19	8.18	8.81	10.17
Net Debt to Equity	- -	28.08	-70.04	-9.04	-10.78
Net Debt/Capital (%)	- -	19.49	55.91	9.03	7.93
EBITDA	-73	-74	-91	-139	-167
EBITDA-CapEx	-74	-79	-99	-142	-167
Operating Income (Loss)	-75	-77	-95	-144	-172

Liquidity	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y
Cash Ratio	- -	4.26	21.37	16.83	15
Current Ratio	- -	5.14	22.74	18.04	16.01
Quick Ratio	- -	4.93	22.25	17.69	15.74
CFO/Avg Current Liab	- -	-2.59	-1.56	-1.78	-1.69
Common Equity/Total Assets	- -	-176.81	-57.17	-88.37	-117.02
Long-Term Debt/Equity (%)	- -	- -	8.27	8.81	10.81
Long-Term Debt/Capital (%)	- -	-10.5	-14.97	-9.67	-8.63
Long-Term Debt/Total Assets (%)	- -	16.65	7.33	7.69	9.22
Total Debt/Equity (%)	- -	-13.3	9.23	10.08	11.92
Total Debt/Capital (%)	- -	-11.47	-16.7	-11.07	-9.52
Total Debt/Total Assets (%)	- -	18.19	8.18	8.81	10.17
CFO/Total Liabilities	- -	-8.07	-53.91	-68.37	-61.74
CFO/CapEx	-123.72	-8.28	-5.8	-19.14	-222
Altman's Z-Score	- -	-2.43	20.21	4.44	3.43

Working Capital	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y
Accounts Receivable Turnover	- -	11.3	7.47	7.16	7.8
Days Sales Outstanding	- -	32.3	48.89	50.99	46.82
Inventory Turnover	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	12.87	6.06	7.29	12.94
Accounts Payable Turnover Days	- -	28.36	60.28	50.09	28.2
Cash Conversion Cycle	- -	3.94	-11.39	0.9	18.62
Inventory to Cash Days	- -	32.3	48.89	50.99	46.82
Inventories	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -

Enterprise Value	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y
Market Capitalization	- -	- -	3,188	743	742
- Cash & Cash Equivalents	- -	84	522	55	60
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -
+ Total Debt	- -	40	69	62	67
Enterprise Value	- -	-97	2,541	222	277
Total Capital	- -	-345	-412	-557	-699
Total Debt/Capital (%)	- -	-11.47	-16.7	-11.07	-9.52
Total Debt / EV	- -	-0.41	0.03	0.28	0.24
EV/Sales	- -	- -	13.22	1.04	1.27
EV/EBITDA	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -
Diluted Market Cap	- -	- -	1,216	757	724
Diluted Enterprise Value	- -	-44	763	764	731
EV per Share	- -	- -	6.62	0.6	0.71
TTM Sales	83	123	192	213	218
TTM EBITDA	-73	-74	-91	-139	-167
TTM Operating Income	-75	-77	-95	-144	-172
TTM Cash Flow to Firm	-64	-42	-51	-61	-59
TTM Free Cash Flow to Firm	-63	-37	-42	-57	-59

Multiples	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y
Price/Earnings	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	-15.91	-10.75	-5.67
Price/Earnings High	- -	- -	-20.02	-20.98	-8.44
Price/Earnings Low	- -	- -	-11.59	-5.19	-3.64
Price/Book Value	- -	- -	-6.64	-1.2	-0.97
Price/Book Value Average	- -	- -	-8.28	-2.35	-1.12
Price/Book Value High	- -	- -	-10.42	-4.59	-1.67
Price/Book Value Low	- -	- -	-6.03	-1.14	-0.72
Price/Tangible Book Value	- -	- -	4.31	1.23	1.33
Price/Tangible Book Value Average	- -	- -	5.38	2.4	1.54
Price/Tangible Book Value High	- -	- -	6.77	4.68	2.3
Price/Tangible Book Value Low	- -	- -	3.92	1.16	0.99
Price/Sales	- -	- -	6.33	3.56	3.32
Price/Sales Average	- -	- -	7.89	6.97	3.84
Price/Sales High	- -	- -	9.93	13.6	5.72
Price/Sales Low	- -	- -	5.75	3.36	2.47
Price/Cash Flow	- -	- -	-23.72	-12.52	-12.22
Price/Cash Flow Average	- -	- -	-29.57	-24.51	-14.14
Price/Cash Flow High	- -	- -	-37.22	-47.82	-21.05
Price/Cash Flow Low	- -	- -	-21.55	-11.83	-9.09
Price/Free Cash Flow	- -	- -	-28.67	-13.21	-12.28
Price/Free Cash Flow Average	- -	- -	-35.74	-25.86	-14.2
Price/Free Cash Flow High	- -	- -	-44.98	-50.46	-21.15
Price/Free Cash Flow Low	- -	- -	-26.04	-12.48	-9.13
EV/Sales	- -	- -	13.22	1.04	1.27
EV/Sales Average	- -	- -	18.33	6.87	3.96
EV/Sales High	- -	- -	23.67	13.38	5.88
EV/Sales Low	- -	- -	12.71	3.33	2.56
EV/EBITDA	- -	- -	- -	- -	- -
EV/EBITDA Average	- -	0.6	-38.86	-10.55	-5.19
EV/EBITDA High	- -	0.6	-50.2	-20.54	-7.71
EV/EBITDA Low	- -	0.6	-26.96	-5.12	-3.35
EV/EBIT	- -	- -	- -	- -	- -
EV/EBIT Average	- -	0.57	-37.15	-10.14	-5.02
EV/EBIT High	- -	0.57	-47.99	-19.74	-7.45
EV/EBIT Low	- -	0.57	-25.77	-4.92	-3.24
Last Price	- -	- -	8.31	2	1.91
High Price	- -	- -	13.04	7.64	3.29
Low Price	- -	- -	7.55	1.89	1.42
Enterprise Value	- -	-97	2,541	222	277
Enterprise Value Average	- -	-44	3,522	1,462	864
Enterprise Value High	- -	-44	4,550	2,846	1,284
Enterprise Value Low	- -	-44	2,444	709	558

Per Share Data Items	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y
Shares Outstanding	383	383	384	372	388
Diluted Weighted Avg Shares	383	383	146	379	379
Basic Weighted Avg Shares	383	383	146	379	379
Revenue per Share	0.22	0.32	1.31	0.56	0.58
EBITDA per Share	-0.19	-0.19	-0.62	-0.37	-0.44
Operating Income per Share	-0.2	-0.2	-0.65	-0.38	-0.45
Basic EPS, GAAP	-0.19	-0.2	-0.65	-0.36	-0.39
Basic EPS from Cont Ops	-0.19	-0.2	-0.65	-0.36	-0.39
Diluted EPS, GAAP	-0.19	-0.2	-0.65	-0.36	-0.39
Diluted EPS from Cont Ops	-0.19	-0.2	-0.65	-0.36	-0.39
Dividend per Share	- -	- -	- -	- -	- -
Cash Flow per Share	-0.17	-0.11	-0.35	-0.16	-0.16
Free Cash Flow per Basic Share	-0.17	-0.12	-0.41	-0.17	-0.16
Cash & Equivalents per Share	- -	0.36	1.87	1.57	1.37
Book Value per Share	- -	-1.01	-1.25	-1.66	-1.97
Tangible Book Value per Share	- -	-0.8	1.93	1.63	1.43