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 2,374 - -
Change - -14.12% -42.68% 26.97% 5.43% 44.55% - -
Enterprise Value (EV) 1 2,124 2,140 1,654 2,065 1,642 2,455 2,193 1,748
Change - 0.77% -22.74% 24.91% -20.49% 49.48% -10.65% -20.29%
P/E -13.4x -8.63x -5.08x -17.5x 6.45x -3.62x 14.9x 12.7x
PBR -23.9x -7.32x -2.71x -3.27x - -7.64x -205x 5.06x
PEG - -0.3x 0.5x 0.3x -0x 0x -0x 0.7x
Capitalization / Revenue 15.9x 7.9x 3.7x 3.46x 1.88x 3.55x 3.27x 2.74x
EV / Revenue 13.5x 7.9x 4.99x 4.58x 1.88x 3.67x 3.02x 2.02x
EV / EBITDA -12x -14.6x -16.2x -1,592x 4.8x -9.9x 11.4x 4.08x
EV / EBIT -12x -14.4x -15.9x -812x 4.82x -4.19x 11x 7.03x
EV / FCF -14.7x -13.1x -17x -38.9x 4.76x -101x 9.13x 5.59x
FCF Yield -6.81% -7.63% -5.88% -2.57% 21% -0.99% 11% 17.9%
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 9.340 9.340 9.340
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.($)
-3.62x3.67x-9.9x-.--% 2.37B
33.56x8.36x25.84x0.05% 57.28B
20.68x6.37x13.94x1.54% 54.99B
-41.86x13.29x-39.17x-.--% 23.18B
-17.88x4.15x-7.26x-.--% 22.59B
25.74x5.04x13.35x-.--% 20.46B
24.54x4.77x15.5x-.--% 17.56B
-523.64x37.41x-1539.29x-.--% 15.67B
43.58x17.61x45.34x0.08% 14.46B
17.42x5.04x11.77x-.--% 13.92B
Average -42.15x 10.57x -146.99x 0.17% 24.25B
Weighted average by Cap. -19.37x 9.64x -89.08x 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.