Company Valuation: Decoy Therapeutics Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Market Cap 1 22.39 3.485 2.56 2.652 4.142 1.16 -
Change - -84.43% -26.55% 3.58% 56.21% -72% -
Enterprise Value (EV) 22.39 3.485 2.56 2.652 4.142 1.16 1.16
Change - -84.43% -26.55% 3.58% 56.21% -72% 0%
P/E -1.6x - -0.17x -0.32x -0.06x -0.2x -0.21x
PBR - - - - - - -
PEG - - - 0x 0x 0x 0.03x
Capitalization / Revenue 12,167,670x - - - - - -
EV / Revenue - - - - - - -
EV / EBITDA - - - - - - -
EV / EBIT - - - - -0x -0.11x -0.06x
EV / FCF - - - - - - -
FCF Yield - - - - - - -
Dividend per Share 2 - - - - - - -
Rate of return - - - - - - -
EPS 2 -11,160 - -5,530 -1,042 -129.1 -8.96 -8.28
Distribution rate - - - - - - -
Net sales 1.84 - - - - - -
EBITDA - - - - - - -
EBIT 1 - - - - -12.61 -10.2 -19.1
Net income 1 -12.77 -31.61 -12.54 -5.576 -12.52 -10.1 -19.1
Net Debt - - - - - - -
Reference price 2 17,841.586 2,203.200 936.000 331.200 7.786 1.770 1.770
Nbr of stocks (in thousands) 1.26 1.58 2.74 8.01 532 655.2 -
Announcement Date 3/10/22 A 3/27/23 A 3/22/24 A 3/21/25 A 3/31/26 A - -
1USD in Million2USD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
21.73x7.71x15.48x1.37% 74.16B
29.82x8.57x26.7x0.04% 57.39B
32.98x5.93x17.77x0.98% 47.64B
-21.31x230.81x-22.97x-.--% 44.29B
33.26x3.23x13.97x-.--% 42.5B
46.77x5.41x29.66x-.--% 40.71B
27.63x7.93x20.48x0.41% 30.97B
32.99x7.05x18.3x-.--% 28.53B
-15.1x5.68x-7.14x-.--% 24.34B
Average 20.98x 31.37x 12.47x 0.31% 43.39B
Weighted average by Cap. 22.27x 32.04x 13.55x 0.42%

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. DCOY Stock
  4. FP11 Stock
  5. Valuation Decoy Therapeutics Inc.