Company Valuation: Rani Therapeutics Holdings, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 322.3 145.8 85.92 45.64 131.7 70.33 - -
Change - -54.75% -41.09% -46.89% 188.57% -46.6% - -
Enterprise Value (EV) 322.3 77.02 37.38 45.64 131.7 70.33 70.33 70.33
Change - -76.1% -51.46% 22.08% 188.57% -46.6% 0% 0%
P/E -38x -4.61x -2.5x -1.3x -3x -3.52x -3.21x -3.89x
PBR - 7.91x - - - - - -
PEG - -0x -0.64x 0.1x 0.1x 0.1x -0.33x 0.2x
Capitalization / Revenue 119x - - 44.4x 80.6x 11.2x 10.6x 5.06x
EV / Revenue 0x - - 0x 0x 11.2x 10.6x 5.06x
EV / EBITDA - - - - - - - -
EV / EBIT -0x -0x -0x -0x -0x -1.9x -1.65x -1.65x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -0.43 -1.28 -1.33 -1.05 -0.45 -0.1733 -0.19 -0.1567
Distribution rate - - - - - - - -
Net sales 1 2.717 - - 1.028 1.633 6.258 6.632 13.91
EBITDA -51.1 -62.9 -65.28 -52.29 - - - -
EBIT 1 -51.6 -63.45 -66.1 -49.6 -38.31 -36.95 -42.68 -42.56
Net income 1 -8.331 -30.59 -33.97 -30.02 -29.67 -31.46 -36.73 -34.4
Net Debt - -68.83 -48.54 - - - - -
Reference price 2 16.3500 5.9000 3.3200 1.3700 1.3500 0.6093 0.6093 0.6093
Nbr of stocks (in thousands) 19,712 24,720 25,880 33,312 97,551 115,425 - -
Announcement Date 3/31/22 A 3/22/23 A 3/20/24 A 3/31/25 A 3/26/26 A - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-3.52x - - - 70.33M
17.08x6.33x12.4x1.75% 63.48B
30.03x7.96x26.08x0.05% 54.55B
37.03x6.57x19.63x0.87% 53.59B
35.05x3.37x14.55x-.--% 44.75B
48.28x5.55x30.42x-.--% 41.62B
-19.33x186.93x-20.57x-.--% 39.91B
30.28x7.94x20.6x0.4% 32.47B
36.51x6.64x22.27x-.--% 26.7B
26.96x5.67x14.71x-.--% 23.36B
Average 23.84x 26.33x 15.57x 0.34% 38.05B
Weighted average by Cap. 26.55x 25.23x 15.68x 0.46%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Rani Therapeutics Holdings, Inc.

Historical PBR trend

Valuation ratios - PBR - Rani Therapeutics Holdings, Inc.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Rani Therapeutics Holdings, Inc.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Rani Therapeutics Holdings, Inc.

  1. Stock Market
  2. Stocks
  3. RANI Stock
  4. Valuation Rani Therapeutics Holdings, Inc.