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 2,475 - -
Change - -49.47% -19.78% -8.58% 38.6% -9.53% - -
Enterprise Value (EV) 1 4,367 1,613 969.4 1,974 2,441 1,559 1,254 1,629
Change - -63.05% -39.92% 103.62% 23.66% -36.14% -19.58% 29.95%
P/E -13.8x -9.47x -15.8x -5.41x -34.2x -5.61x -5.19x -5.59x
PBR 6.19x 3.66x 2.14x 2.83x 2.28x 2.95x 2.63x 3.89x
PEG - 0.3x 0.3x -0x 0.4x -0x -0.64x 0.77x
Capitalization / Revenue 103x 44.2x 5.72x 31.1x 19.6x 51x 39.4x 20.1x
EV / Revenue 84.2x 26.5x 2.57x 31.1x 17.5x 32.1x 20x 13.2x
EV / EBITDA -11.3x -4.97x -6.2x -5.01x -6.75x -3.32x -2.34x -3.17x
EV / EBIT -11.1x -4.77x -5.49x -4.75x -6.36x -3.16x -2.25x -2.86x
EV / FCF -38.6x -61.1x -5.3x -5.54x -6.78x -10.3x -6.93x -8.79x
FCF Yield -2.59% -1.64% -18.9% -18% -14.8% -9.73% -14.4% -11.4%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -5.77 -4.13 -1.72 -4.58 -0.81 -4.418 -4.774 -4.428
Distribution rate - - - - - - - -
Net sales 1 51.84 60.92 377.7 63.52 139.7 48.57 62.75 123.3
EBITDA 1 -385 -324.3 -156.5 -393.6 -361.4 -470.2 -536.4 -513.8
EBIT 1 -392.5 -338.5 -176.5 -415.6 -383.7 -493.7 -557.8 -569.9
Net income 1 -370.6 -289.1 -132.5 -376.7 -79.99 -461.8 -536.6 -537.8
Net Debt 1 -960.4 -1,078 -1,190 - -294.9 -916.4 -1,222 -846.2
Reference price 2 79.69 39.11 27.22 24.80 27.72 24.77 24.77 24.77
Nbr of stocks (in thousands) 66,849 68,821 79,326 79,592 98,693 99,926 - -
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 (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-5.61x32.09x-3.32x-.--% 2.48B
21.73x7.76x15.59x1.37% 74.68B
30.5x8.78x27.34x0.04% 58.7B
33.66x6.05x18.11x0.96% 48.36B
-20.81x215.3x-22.29x-.--% 43.05B
33.24x3.23x13.97x-.--% 42.48B
48.26x5.5x30.21x-.--% 41.39B
27.77x7.89x20.51x0.41% 31.29B
-14.93x5.54x-6.96x-.--% 23.93B
-61.76x11.97x-60.92x-.--% 22.22B
Average 9.21x 30.41x 3.22x 0.28% 38.86B
Weighted average by Cap. 17.19x 30.23x 9.37x 0.42%

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.