Company Valuation: Beam Therapeutics Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 5,327 2,692 2,159 1,974 2,736 2,275 - -
Change - -49.47% -19.78% -8.58% 38.6% -16.83% - -
Enterprise Value (EV) 1 4,367 1,613 969.4 1,974 2,441 1,385 1,893 1,679
Change - -63.05% -39.92% 103.62% 23.66% -43.25% 36.66% -11.31%
P/E -13.8x -9.47x -15.8x -5.41x -34.2x -4.95x -4.4x -4.52x
PBR 6.19x 3.66x 2.14x 2.83x 2.28x 2.85x 6.76x 4.29x
PEG - 0.3x 0.3x -0x 0.4x -0x -0.4x 1.68x
Capitalization / Revenue 103x 44.2x 5.72x 31.1x 19.6x 59.1x 72.9x 35.5x
EV / Revenue 84.2x 26.5x 2.57x 31.1x 17.5x 36x 60.6x 26.2x
EV / EBITDA -11.3x -4.97x -6.2x -5.01x -6.75x -2.81x -3.32x -2.97x
EV / EBIT -11.1x -4.77x -5.49x -4.75x -6.36x -2.7x -3.23x -2.73x
EV / FCF -38.6x -61.1x -5.3x -5.54x -6.78x -3.04x -3.96x -3.32x
FCF Yield -2.59% -1.64% -18.9% -18% -14.8% -32.8% -25.3% -30.1%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -5.77 -4.13 -1.72 -4.58 -0.81 -4.615 -5.192 -5.053
Distribution rate - - - - - - - -
Net sales 1 51.84 60.92 377.7 63.52 139.7 38.51 31.22 64.1
EBITDA 1 -385 -324.3 -156.5 -393.6 -361.4 -492.2 -570.6 -565.3
EBIT 1 -392.5 -338.5 -176.5 -415.6 -383.7 -513.2 -585.7 -614.3
Net income 1 -370.6 -289.1 -132.5 -376.7 -79.99 -480.5 -561.1 -583
Net Debt 1 -960.4 -1,078 -1,190 - -294.9 -890.2 -382.4 -596.4
Reference price 2 79.69 39.11 27.22 24.80 27.72 22.83 22.83 22.83
Nbr of stocks (in thousands) 66,849 68,821 79,326 79,592 98,693 99,670 - -
Announcement Date 2/28/22 A 2/28/23 A 2/27/24 A 2/25/25 A 2/24/26 A - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
-4.95x35.97x-2.81x-.--% 2.28B
17.35x6.64x12.72x1.72% 66.33B
32.78x8.77x28.98x0.07% 60.62B
38.6x6.87x20.53x0.84% 55.5B
44.7x6.26x29.77x-.--% 47.58B
34.6x3.29x14.2x-.--% 43.69B
-20.57x54.42x-22.49x-.--% 37.27B
36.15x8.94x23.31x0.36% 36.57B
40.59x7.89x26.33x-.--% 32.22B
-73.93x14x-75.29x-.--% 26.58B
Average 14.53x 15.31x 5.53x 0.3% 41B
Weighted average by Cap. 21.55x 11.89x 11.34x 0.44%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Beam Therapeutics Inc.

Historical PBR trend

Valuation ratios - PBR - Beam Therapeutics Inc.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Beam Therapeutics Inc.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Beam Therapeutics Inc.


Year-on-year evolution of the Yield

Valuation ratios - Yield - Beam Therapeutics Inc.
  1. Stock Market
  2. Stocks
  3. BEAM Stock
  4. Valuation Beam Therapeutics Inc.