|
Market Closed -
Nasdaq
05:00:00 07/11/2026 HKT
|
5-day change | 1st Jan Change | ||
| 69.57 USD | +1.25% |
|
+0.26% | +58.73% |
| 10-30 | RBC Raises Price Target on Exelixis to $58 From $51, Keeps Sector Perform Rating | MT |
| 10-30 | Analyst recommendations: GE Vernova, Intel, Reddit, Caterpillar, Crocs… |  |
Company Valuation: Exelixis, Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 5,784 | 5,174 | 7,460 | 9,510 | 11,799 | 16,766 | - | - |
| Change | - | -10.54% | 44.19% | 27.47% | 24.07% | 42.09% | - | - |
| Enterprise Value (EV) 1 | 4,317 | 3,865 | 6,465 | 8,399 | 10,740 | 15,823 | 15,025 | 13,878 |
| Change | - | -10.45% | 67.25% | 29.91% | 27.88% | 47.32% | -5.04% | -7.63% |
| P/E | 25.4x | 28.6x | 36.9x | 18.9x | 15.8x | 20x | 16.9x | 13.2x |
| PBR | 2.64x | 2.09x | 3.21x | 4.18x | 5.32x | 8.46x | 4.91x | 3.61x |
| PEG | - | -1.3x | 2.3x | 0x | 0.3x | 0.8x | 0.9x | 0.5x |
| Capitalization / Revenue | 4.03x | 3.21x | 4.08x | 4.39x | 5.09x | 6.56x | 5.83x | 5.06x |
| EV / Revenue | 3.01x | 2.4x | 3.53x | 3.87x | 4.63x | 6.19x | 5.22x | 4.19x |
| EV / EBITDA | 14.4x | 17.4x | 32.9x | 13.3x | 11.9x | 13.7x | 12.2x | 8.66x |
| EV / EBIT | 15.1x | 19.2x | 37.8x | 13.9x | 12.3x | 15.1x | 11.6x | 8.68x |
| EV / FCF | 12.8x | 17.2x | 22.1x | 12.5x | 12.3x | 17x | 16.6x | 9.96x |
| FCF Yield | 7.8% | 5.8% | 4.53% | 8% | 8.15% | 5.89% | 6.01% | 10% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | 0.72 | 0.56 | 0.65 | 1.76 | 2.78 | 3.436 | 4.066 | 5.224 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 1,435 | 1,611 | 1,830 | 2,169 | 2,320 | 2,555 | 2,876 | 3,314 |
| EBITDA 1 | 300.3 | 222.4 | 196.6 | 633.4 | 901.2 | 1,154 | 1,233 | 1,603 |
| EBIT 1 | 286.7 | 201.5 | 170.9 | 604.6 | 872.2 | 1,047 | 1,291 | 1,599 |
| Net income 1 | 231.1 | 182.3 | 207.8 | 521.3 | 782.6 | 895 | 1,021 | 1,260 |
| Net Debt 1 | -1,467 | -1,308 | -995.3 | -1,111 | -1,059 | -943.3 | -1,741 | -2,888 |
| Reference price 2 | 18.28 | 16.04 | 23.99 | 33.30 | 43.83 | 68.71 | 68.71 | 68.71 |
| Nbr of stocks (in thousands) | 316,397 | 322,561 | 310,974 | 285,579 | 269,203 | 244,011 | - | - |
| Announcement Date | 17/2/22 | 7/2/23 | 6/2/24 | 11/2/25 | 10/2/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 19.96x | 6.19x | 13.71x | -.--% | 16.77B | |
| 18.32x | 6.97x | 13.35x | 1.63% | 69.4B | |
| 30.72x | 8.25x | 27.72x | 0.05% | 57.24B | |
| 39.18x | 6.93x | 20.69x | 0.83% | 57.62B | |
| 34.57x | 3.29x | 14.19x | -.--% | 43.65B | |
| 51.08x | 5.91x | 32.37x | -.--% | 44.03B | |
| -18.44x | 177.78x | -19.56x | -.--% | 38.08B | |
| 36.57x | 9x | 23.45x | 0.36% | 36.31B | |
| 44.16x | 7.87x | 26.34x | -.--% | 32.61B | |
| 29.41x | 6.22x | 16.14x | -.--% | 25.47B | |
| Average | 28.55x | 23.84x | 16.84x | 0.29% | 42.12B | |
| Weighted average by Cap. | 28.95x | 22.26x | 17.47x | 0.42% |
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
- Stock Market
- Stocks
- EXEL Stock
- Valuation Exelixis, Inc.
Select your edition
All financial news and data tailored to specific country editions
