Company Valuation: PTC Therapeutics, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 2,816 2,786 2,080 3,481 6,099 5,203 - -
Change - -1.06% -25.35% 67.4% 75.18% -14.69% - -
Enterprise Value (EV) 1 2,474 2,947 1,487 2,627 4,440 3,332 3,058 3,332
Change - 19.12% -49.54% 76.65% 69% -24.96% -8.23% 8.98%
P/E -5.36x -4.9x -3.29x -9.54x 9.76x 40x 21.8x 16.5x
PBR 1,952x -7.89x -2.55x -3.19x -30.1x -46.2x 30.6x 8.29x
PEG - -1.01x -0.44x 0.2x -0x -0.5x 0.3x 0.5x
Capitalization / Revenue 5.23x 3.99x 2.22x 4.32x 3.52x 4.14x 3.78x 3.25x
EV / Revenue 4.59x 4.22x 1.59x 3.26x 2.57x 2.65x 2.22x 2.08x
EV / EBITDA -7.97x -9.25x -7.33x -11.6x 4.9x 8.09x 5.62x 4.83x
EV / EBIT -6.61x -6.59x -3.38x -8.68x 5.12x 9.42x 6.44x 5.5x
EV / FCF -8.85x -7.58x -7.96x -23x 6.32x -256x 49.3x 15.1x
FCF Yield -11.3% -13.2% -12.6% -4.35% 15.8% -0.39% 2.03% 6.62%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -7.43 -7.79 -8.37 -4.73 7.78 1.557 2.857 3.788
Distribution rate - - - - - - - -
Net sales 1 538.6 698.8 937.8 806.8 1,731 1,258 1,377 1,602
EBITDA 1 -310.3 -318.6 -202.9 -226.9 905.8 411.6 544.5 689.3
EBIT 1 -374.4 -447.4 -439.5 -302.6 866.9 353.7 474.8 605.6
Net income 1 -523.9 -559 -626.6 -363.3 682.6 145.4 231.5 344.6
Net Debt 1 -341.9 161 -592.5 -854.3 -1,659 -1,871 -2,145 -1,871
Reference price 2 39.83 38.17 27.56 45.14 75.96 62.34 62.34 62.34
Nbr of stocks (in thousands) 70,698 72,991 75,463 77,125 80,288 83,461 - -
Announcement Date 2/22/22 A 2/21/23 A 2/29/24 A 2/27/25 A 2/19/26 A - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
42.36x2.89x8.83x-.--% 5.2B
33.27x12.06x24.51x0.59% 1,026B
29.94x6.66x18.64x2% 649B
33.54x7.85x16.21x2.59% 468B
19.72x4.82x11.95x2.75% 352B
20.01x5.21x12.94x3.07% 271B
21.55x4.46x12.7x1.98% 256B
26.04x6.76x12.04x2.46% 220B
-46.18x6.71x26.22x2.16% 188B
11.59x4.21x8.76x4.34% 170B
Average 19.18x 6.16x 15.28x 2.19% 360.43B
Weighted average by Cap. 23.97x 7.80x 18.01x 1.97%

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. PTCT Stock
  4. Valuation PTC Therapeutics, Inc.