Company Valuation: Adaptimmune Therapeutics plc

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 834.3 585.8 239.2 180.1 137.8 6.891
Change - -29.79% -59.17% -24.7% -23.47% -95%
Enterprise Value (EV) 1 489.8 241.7 57.66 58.4 60.45 -4.978
Change - -50.66% -76.14% 1.29% 3.5% -108.23%
P/E -5.9x -3.7x -1.42x -1.4x -1.8x 0.33x
PBR 2.45x 2.85x 2.93x 4.56x 11.6x 0.22x
PEG - -0.3x -1.23x 0x 0x -0x
Capitalization / Revenue 211x 95.3x 8.81x 2.99x 0.77x 1.16x
EV / Revenue 124x 39.3x 2.12x 0.97x 0.34x -0.84x
EV / EBITDA -3.89x -1.55x -0.37x -0.46x -1.47x 0.09x
EV / EBIT -3.67x -1.49x -0.36x -0.42x -1.15x 0.08x
EV / FCF -7.8x -3.22x -0.53x -0.79x 27.8x 0.08x
FCF Yield -12.8% -31% -190% -126% 3.59% 1,238%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.9132 -1.015 -1.026 -0.5663 -0.3 0.0789
Distribution rate - - - - - -
Net sales 1 3.958 6.149 27.15 60.28 178 5.924
EBITDA 1 -125.8 -155.7 -155.6 -128.2 -41.18 -57.49
EBIT 1 -133.4 -162.2 -161.7 -138 -52.41 -64.12
Net income 1 -130.1 -158.1 -165.5 -113.9 -70.81 25.21
Net Debt 1 -344.5 -344.1 -181.5 -121.7 -77.4 -11.87
Reference price 2 5.3900 3.7500 1.4600 0.7930 0.5387 0.0260
Nbr of stocks (in thousands) 154,779 156,204 163,829 227,122 255,883 265,052
Announcement Date 25/2/21 14/3/22 6/3/23 6/3/24 24/3/25 19/5/26
1USD in Million2USD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 7.66M
37.66x13.18x27.98x0.53% 1,143B
39.33x6.61x18.6x1.99% 647B
37.45x8.4x17.37x2.4% 506B
21.46x5.22x12.98x2.51% 384B
103.38x5.8x24.86x2.4% 350B
21.99x5.69x13.69x2.94% 293B
22.31x4.51x12.87x1.96% 265B
28.42x7.28x13.03x2.25% 242B
-45.78x7.1x27.53x2.07% 197B
Average 29.58x 7.09x 18.77x 2.12% 402.75B
Weighted average by Cap. 35.27x 8.35x 20.48x 1.8%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Adaptimmune Therapeutics plc

Historical PBR trend

Valuation ratios - PBR - Adaptimmune Therapeutics plc

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Adaptimmune Therapeutics plc

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Adaptimmune Therapeutics plc

  1. Stock Market
  2. Stocks
  3. ADAPY Stock
  4. Valuation Adaptimmune Therapeutics plc