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 2,435 - -
Change - -14.12% -42.68% 26.97% 5.43% 48.27% - -
Enterprise Value (EV) 1 2,124 2,140 1,654 2,065 1,642 2,516 2,254 1,809
Change - 0.77% -22.74% 24.91% -20.49% 53.19% -10.4% -19.74%
P/E -13.4x -8.63x -5.08x -17.5x 6.45x -3.72x 15.3x 13x
PBR -23.9x -7.32x -2.71x -3.27x - -7.84x -210x 5.19x
PEG - -0.3x 0.5x 0.3x -0x 0x -0x 0.7x
Capitalization / Revenue 15.9x 7.9x 3.7x 3.46x 1.88x 3.64x 3.35x 2.81x
EV / Revenue 13.5x 7.9x 4.99x 4.58x 1.88x 3.76x 3.1x 2.09x
EV / EBITDA -12x -14.6x -16.2x -1,592x 4.8x -10.1x 11.7x 4.22x
EV / EBIT -12x -14.4x -15.9x -812x 4.82x -4.3x 11.3x 7.27x
EV / FCF -14.7x -13.1x -17x -38.9x 4.76x -104x 9.39x 5.78x
FCF Yield -6.81% -7.63% -5.88% -2.57% 21% -0.96% 10.7% 17.3%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -1.03 -1.33 -1.18 -0.43 1.21 -2.578 0.6269 0.7378
Distribution rate - - - - - - - -
Net sales 1 157.2 270.8 331.4 450.7 874.8 669.4 726.2 865.3
EBITDA 1 -176.9 -147 -102.1 -1.297 342.4 -248.1 192.6 428.3
EBIT 1 -177.7 -148.4 -103.7 -2.543 341 -585.5 198.8 248.7
Net income 1 -184.1 -247.1 -226.5 -88.88 263.9 -641.1 140.9 193.6
Net Debt 1 -368.3 - 426.7 507.7 - 80.91 -180.6 -625.6
Reference price 2 13.850 11.480 5.990 7.520 7.800 9.580 9.580 9.580
Nbr of stocks (in thousands) 179,936 186,424 204,809 207,133 210,543 254,163 - -
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.($)
-3.72x3.76x-10.14x-.--% 2.43B
33.11x8.21x25.31x0.04% 56.19B
20.62x6.35x13.89x1.54% 54.83B
-18.25x4.33x-7.59x-.--% 23.04B
-41x13.02x-38.35x-.--% 22.7B
25.46x4.98x13.19x-.--% 20.23B
24.92x4.83x15.71x-.--% 17.83B
-786.44x37.38x-4208.26x-.--% 15.65B
45.88x18.59x47.88x0.08% 15.24B
17.56x5.09x11.87x-.--% 14.03B
Average -68.19x 10.65x -413.65x 0.17% 24.22B
Weighted average by Cap. -36.23x 9.67x -261.44x 0.36%

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.