Company Valuation: Axsome Therapeutics, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 1,424 3,349 3,766 4,100 9,207 11,563 - -
Change - 135.22% 12.44% 8.87% 124.55% 25.58% - -
Enterprise Value (EV) 1 1,387 3,243 3,558 3,966 9,072 11,407 11,128 10,664
Change - 133.87% 9.72% 11.46% 128.76% 25.73% -2.44% -4.17%
P/E -10.9x -16.8x -15.1x -14.1x -49.6x -82.5x 47.9x 17.3x
PBR 90.9x 30.6x 19.7x 72.2x 105x 146x 38.6x 14.3x
PEG - -0.5x -1x -1x 1.3x 3x -0x 0x
Capitalization / Revenue - 66.9x 13.9x 10.6x 14.4x 12x 7.4x 5.16x
EV / Revenue - 64.8x 13.1x 10.3x 14.2x 11.8x 7.12x 4.76x
EV / EBITDA -11.1x -18.5x -15.8x -14.5x -56.7x -84.8x 52.1x 22.4x
EV / EBIT -11.1x -18x -15.3x -14.1x -54.4x -84.4x 38.8x 13x
EV / FCF -12.8x -27.7x -24.4x -30.8x -96.6x -72.8x 28.5x 14.7x
FCF Yield -7.83% -3.61% -4.09% -3.24% -1.03% -1.37% 3.51% 6.82%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -3.47 -4.6 -5.27 -5.99 -3.68 -2.675 4.606 12.76
Distribution rate - - - - - - - -
Net sales 1 - 50.04 270.6 385.7 638.5 966.2 1,562 2,239
EBITDA 1 -124.6 -175.4 -225 -273.6 -159.9 -134.5 213.6 475.3
EBIT 1 -124.7 -179.8 -231.8 -280.6 -166.8 -135.1 286.5 823.1
Net income 1 -130.4 -187.1 -239.2 -287.2 -183.2 -140.3 255.3 721
Net Debt 1 -37.38 -106.6 -208.1 -134.6 -135.2 -156.5 -435.3 -898.9
Reference price 2 37.78 77.13 79.59 84.61 182.64 220.75 220.75 220.75
Nbr of stocks (in thousands) 37,692 43,426 47,320 48,462 50,413 52,381 - -
Announcement Date 3/1/22 A 2/27/23 A 2/20/24 A 2/18/25 A 2/23/26 A - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-82.53x11.81x-84.78x-.--% 11.56B
18.1x4.19x9.84x0.5% 78.04B
-17.17x25.62x-16.63x-.--% 57.48B
19.65x4.21x13.08x2.5% 57.4B
34.47x11.73x22.49x-.--% 48.81B
20.54x4.54x12.95x0.71% 45.5B
37.49x3.54x13.51x-.--% 32.08B
54.21x3.43x26.59x-.--% 24.62B
62.21x6.52x39.5x-.--% 20.77B
22.98x4.94x12.86x-.--% 15.75B
Average 16.99x 8.05x 4.94x 0.37% 39.2B
Weighted average by Cap. 18.89x 8.59x 8.62x 0.55%

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. AXSM Stock
  4. Valuation Axsome Therapeutics, Inc.
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!