Company Valuation: BioCryst Pharmaceuticals, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 2,492 2,140 1,227 1,558 1,642 2,195 - -
Change - -14.12% -42.68% 26.97% 5.43% 33.66% - -
Enterprise Value (EV) 2,124 2,140 1,654 2,065 1,642 2,195 2,195 2,195
Change - 0.77% -22.74% 24.91% -20.49% 33.66% 0% 0%
P/E -13.4x -8.63x -5.08x -17.5x 6.45x -3.74x 12.9x 10.3x
PBR -23.9x -7.32x -2.71x -3.27x - -7.03x -188x 4.66x
PEG - -0.3x 0.5x 0.3x -0x 0x -0x 0.4x
Capitalization / Revenue 15.9x 7.9x 3.7x 3.46x 1.88x 3.13x 2.98x 2.63x
EV / Revenue 0x 0x 0x 0x 0x 3.13x 2.98x 2.63x
EV / EBITDA -0x -0x -0x -0x 0x -4.41x 10.7x -
EV / EBIT -0x -0x -0x -0x 0x -4.32x 8.88x 6.96x
EV / FCF -0x -0x -0x -0x 0x -35.5x 7.97x 5.52x
FCF Yield -5.8% -7.63% -7.93% -3.41% 21% -2.82% 12.5% 18.1%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -1.03 -1.33 -1.18 -0.43 1.21 -2.296 0.6647 0.8307
Distribution rate - - - - - - - -
Net sales 1 157.2 270.8 331.4 450.7 874.8 702.2 737.3 833.3
EBITDA 1 -176.9 -147 -102.1 -1.297 342.4 -497.8 204.5 -
EBIT 1 -177.7 -148.4 -103.7 -2.543 341 -508.2 247.2 315.5
Net income 1 -184.1 -247.1 -226.5 -88.88 263.9 -578.8 184.4 250
Net Debt -368.3 - 426.7 507.7 - - - -
Reference price 2 13.850 11.480 5.990 7.520 7.800 8.590 8.590 8.590
Nbr of stocks (in thousands) 179,936 186,424 204,809 207,133 210,543 255,535 - -
Announcement Date 23/2/22 21/2/23 26/2/24 24/2/25 26/2/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-3.71x - - -.--% 2.2B
21.09x7.5x15.07x1.41% 72.26B
30.84x8.88x27.67x0.04% 60.24B
31.46x6.7x17.4x-.--% 27.73B
-74.58x14.32x-78x-.--% 25.74B
-15.32x5.85x-7.35x-.--% 24.75B
28.35x5.34x17.75x-.--% 20.74B
43.56x15.96x32.38x0.35% 15.06B
17.9x5.33x12.45x-.--% 14.42B
1013.62x35.48x612.89x-.--% 14.23B
Average 109.32x 11.71x 72.25x 0.18% 27.74B
Weighted average by Cap. 64.44x 9.85x 39.27x 0.39%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA



Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. BCRX Stock
  4. Valuation BioCryst Pharmaceuticals, Inc.