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 2,573 - -
Change - -14.12% -42.68% 26.97% 5.43% 56.69% - -
Enterprise Value (EV) 2,124 2,140 1,654 2,065 1,642 2,573 2,573 2,573
Change - 0.77% -22.74% 24.91% -20.49% 56.69% 0% 0%
P/E -13.4x -8.63x -5.08x -17.5x 6.45x -4.39x 15.2x 11.9x
PBR -23.9x -7.32x -2.71x -3.27x - -8.24x -221x 5.46x
PEG - -0.3x 0.5x 0.3x -0x 0x -0x 0.4x
Capitalization / Revenue 15.9x 7.9x 3.7x 3.46x 1.88x 3.66x 3.49x 3.07x
EV / Revenue 0x 0x 0x 0x 0x 3.66x 3.49x 3.07x
EV / EBITDA -0x -0x -0x -0x 0x -5.17x 12.6x -
EV / EBIT -0x -0x -0x -0x 0x -5.06x 10.4x 7.98x
EV / FCF -0x -0x -0x -0x 0x -370x 9.34x 6.47x
FCF Yield -5.8% -7.63% -7.93% -3.41% 21% -0.27% 10.7% 15.4%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -1.03 -1.33 -1.18 -0.43 1.21 -2.296 0.6647 0.8435
Distribution rate - - - - - - - -
Net sales 1 157.2 270.8 331.4 450.7 874.8 702.2 737.3 837.3
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 -508.2 247.2 322.4
Net income 1 -184.1 -247.1 -226.5 -88.88 263.9 -578.8 184.4 253.9
Net Debt -368.3 - 426.7 507.7 - - - -
Reference price 2 13.85 11.48 5.99 7.52 7.80 10.07 10.07 10.07
Nbr of stocks (in thousands) 179,936 186,424 204,809 207,133 210,543 255,535 - -
Announcement Date 2/23/22 A 2/21/23 A 2/26/24 A 2/24/25 A 2/26/26 A - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-4.39x - - -.--% 2.57B
21.6x7.56x15.41x1.37% 72.21B
36.46x9.42x28.89x0.04% 63.98B
-82.59x15.45x-74.5x-.--% 28.53B
31.75x6.24x16.52x-.--% 25.07B
-17.57x7.2x-9.35x-.--% 28.42B
27.22x5.11x17.13x-.--% 20.04B
52.91x19.58x39.65x0.29% 18.19B
7705.33x40.58x-1416.2x-.--% 15.96B
16.82x4.99x11.65x-.--% 13.48B
Average 778.75x 12.90x -152.31x 0.17% 28.85B
Weighted average by Cap. 438.63x 10.93x -71.34x 0.37%

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.