Company Valuation: Immatics N.V.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 845.5 663.9 891.4 848.6 1,408 1,264 - -
Change - -21.47% 34.26% -4.8% 65.88% -10.19% - -
Enterprise Value (EV) 1 710 289.7 445.7 610.6 1,026 1,060 981.1 1,024
Change - -59.19% 53.83% 36.99% 68% 3.3% -7.41% 4.43%
P/E -8.25x 14.7x -8.08x 47.1x -5.61x -4.33x -4.32x -4.92x
PBR - - - - 2.51x - - -
PEG - -0x 0x -0x 0x -0.3x -15.37x 0.4x
Capitalization / Revenue 22.1x 3.57x 15.2x 5.05x 25.1x 26.8x 32x 11.1x
EV / Revenue 18.5x 1.56x 7.6x 3.63x 18.3x 22.5x 24.8x 8.96x
EV / EBITDA -7.96x 7.29x -4.34x -21.5x -5.2x -3.7x -3.17x -2.95x
EV / EBIT -7.47x 8.99x -4.04x -14.7x -4.85x -3.41x -2.93x -3.26x
EV / FCF -7.43x - -32.6x -3.25x -4.84x -5.71x -3.3x -3.39x
FCF Yield -13.5% - -3.06% -30.8% -20.7% -17.5% -30.3% -29.5%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -1.63 0.592 -1.303 0.151 -1.872 -2.134 -2.14 -1.879
Distribution rate - - - - - - - -
Net sales 1 38.29 186 58.62 168.1 56.13 47.1 39.52 114.4
EBITDA 1 -89.24 39.74 -102.6 -28.46 -197.3 -286.4 -309.6 -347.4
EBIT 1 -95.04 32.24 -110.4 -41.65 -211.7 -311.1 -335.2 -314
Net income 1 -102.8 40.38 -105.3 16.41 -228.5 -287 -309.7 -285.4
Net Debt 1 -135.5 -374.2 -445.8 -238.1 -381.9 -204.6 -283.2 -239.7
Reference price 2 13.440 8.710 10.530 7.110 10.500 9.250 9.250 9.250
Nbr of stocks (in thousands) 62,909 76,227 84,656 119,356 134,064 136,673 - -
Announcement Date 3/23/22 A 3/21/23 A 3/21/24 A 3/27/25 A 3/5/26 A - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-4.33x22.5x-3.7x-.--% 1.26B
21.6x7.56x15.41x1.37% 72.21B
36.46x9.42x28.89x0.04% 63.98B
-82.59x15.45x-74.5x-.--% 28.53B
31.75x6.24x16.52x-.--% 25.07B
-17.57x7.2x-9.35x-.--% 28.42B
27.22x5.11x17.13x-.--% 20.04B
52.91x19.58x39.65x0.29% 18.19B
7705.33x40.58x-1416.2x-.--% 15.96B
16.82x4.99x11.65x-.--% 13.48B
Average 778.76x 13.86x -137.45x 0.17% 28.71B
Weighted average by Cap. 440.65x 10.98x -71.04x 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. IMTX Stock
  4. Valuation Immatics N.V.