Company Valuation: Cerus Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 1,173 647.6 391.4 286 395.7 600.5 - -
Change - -44.8% -39.56% -26.93% 38.36% 51.77% - -
Enterprise Value (EV) 1,173 647.6 391.4 286 395.7 600.5 600.5 600.5
Change - -44.8% -39.56% -26.93% 38.36% 51.77% 0% 0%
P/E -21.3x -15.2x -10.3x -14x -25.8x -63.6x -223x 49.5x
PBR - - - - - - - -
PEG - 0.6x 0.8x 0.3x 0.9x 1.5x 3.1x -0x
Capitalization / Revenue 8.96x 4x 2.5x 1.59x 1.92x 2.43x 2.22x 2.11x
EV / Revenue 0x 0x 0x 0x 0x 2.43x 2.22x 2.11x
EV / EBITDA -0x -0x -0x 0x 0x 40.6x 22.5x 12.8x
EV / EBIT -0x -0x -0x -0x -0x -172x 141x 33.7x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -0.32 -0.24 -0.21 -0.11 -0.08 -0.0467 -0.0133 0.06
Distribution rate - - - - - - - -
Net sales 1 130.9 162 156.4 180.3 206.1 246.7 270 285
EBITDA 1 -45.79 -12.45 -10.72 5.732 9.487 14.8 26.63 46.8
EBIT 1 -48.94 -34.08 -30.05 -14.22 -8.681 -3.5 4.25 17.8
Net income 1 -54.37 -42.78 -37.49 -20.92 -15.63 -8.65 -1 12.4
Net Debt - - - - - - - -
Reference price 2 6.810 3.650 2.160 1.540 2.060 2.970 2.970 2.970
Nbr of stocks (in thousands) 172,266 177,421 181,197 185,715 192,088 201,525 - -
Announcement Date 2/22/22 A 2/28/23 A 3/5/24 A 2/20/25 A 3/2/26 A - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
-63.85x - - - 601M
26.35x5.1x17.53x1.06% 130B
18.61x2.36x9.22x2.75% 12.49B
-228.13x15.49x1839.58x-.--% 10.88B
22.7x10.58x17.75x1.92% 4.51B
26.86x - - - 2.72B
17.84x4.83x9.43x3.43% 1.66B
-1324.83x1.53x7.19x-.--% 1.65B
Average -188.06x 6.65x 316.78x 1.53% 20.58B
Weighted average by Cap. -5.11x 5.70x 139.59x 1.16%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. CERS Stock
  4. Valuation Cerus Corporation