Company Valuation: DexCom, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 52,042 43,740 47,945 30,377 25,885 31,653 - -
Change - -15.95% 9.61% -36.64% -14.79% 22.28% - -
Enterprise Value (EV) 1 52,692 45,068 49,813 31,073 26,209 30,892 30,592 29,776
Change - -14.47% 10.53% -37.62% -15.65% 17.87% -0.97% -2.66%
P/E 346x 138x 95.5x 54.8x 31.8x 33.6x 28.3x 23.3x
PBR 23.1x 20.5x 23.1x 15.1x 9.3x 11.1x 9.28x 7.14x
PEG - 1x 1.6x 5.94x 0.7x 1.7x 1.5x 1.1x
Capitalization / Revenue 21.3x 15x 13.2x 7.53x 5.55x 6.05x 5.46x 4.9x
EV / Revenue 21.5x 15.5x 13.8x 7.7x 5.62x 5.91x 5.27x 4.61x
EV / EBITDA 111x 60x 49.1x 28.1x 19.4x 18.5x 15.9x 13.4x
EV / EBIT 142x 92.9x 69.3x 41x 27x 24.8x 21.2x 17.3x
EV / FCF 989x 148x 97.3x 49.3x 24.3x 30.2x 25.1x 20.3x
FCF Yield 0.1% 0.68% 1.03% 2.03% 4.11% 3.31% 3.99% 4.93%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 0.3875 0.82 1.3 1.42 2.09 2.495 2.969 3.596
Distribution rate - - - - - - - -
Net sales 1 2,448 2,910 3,622 4,033 4,662 5,230 5,800 6,461
EBITDA 1 472.7 751.6 1,014 1,105 1,349 1,666 1,920 2,218
EBIT 1 370.7 485.1 718.6 757.1 969.3 1,247 1,445 1,722
Net income 1 154.7 341.2 541.5 576.2 836.3 974.4 1,149 1,409
Net Debt 1 650.1 1,328 1,868 695.9 323.2 -761.1 -1,061 -1,877
Reference price 2 134.24 113.24 124.09 77.77 66.37 83.88 83.88 83.88
Nbr of stocks (in thousands) 387,688 386,258 386,374 390,595 390,016 377,361 - -
Announcement Date 2/10/22 A 2/9/23 A 2/8/24 A 2/13/25 A 2/12/26 A - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
33.88x5.95x18.69x-.--% 31.65B
30.27x4.11x15.78x2.44% 182B
19.54x3.57x12.75x3.07% 118B
17.78x0.21x12.97x0.74% 61.7B
28.6x7.04x18.13x1.4% 50.55B
34.51x3.35x11.49x2.19% 48.98B
44.79x1.3x12.02x0.21% 29.87B
39.39x6.89x24.74x0.27% 23.71B
17.34x2.76x9.79x1.6% 21.78B
48.56x6.57x21.11x0.44% 21.55B
Average 31.47x 4.17x 15.75x 1.23% 58.94B
Weighted average by Cap. 28.52x 3.89x 15.02x 1.84%

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. DXCM Stock
  4. Valuation DexCom, Inc.
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!