Company Valuation: Tarsus Pharmaceuticals, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 465.2 391 670.4 2,117 3,476 3,023 - -
Change - -15.95% 71.44% 215.74% 64.21% -13.04% - -
Enterprise Value (EV) 465.2 391 472.1 1,894 3,476 3,023 3,023 3,023
Change - -15.95% 20.74% 301.19% 83.5% -13.04% 0% 0%
P/E -33.6x -5.82x -4.38x -18x -51.5x -29.1x 33.1x 14.4x
PBR - - - - - - - -
PEG - -0x -0.1x 0.5x 1.1x -0.6x -0x 0x
Capitalization / Revenue 8.16x 15.1x 38.4x 11.6x 7.7x 4.23x 3.28x 2.7x
EV / Revenue 0x 0x 0x 0x 0x 4.23x 3.28x 2.7x
EV / EBITDA -0x -0x -0x -0x -0x -32.6x 19.8x 7.36x
EV / EBIT -0x -0x -0x -0x -0x -26.7x 27.8x 10.3x
EV / FCF 0x - - - -0x -26.4x 86.7x 13.7x
FCF Yield 0.68% - - - -0.64% -3.79% 1.15% 7.31%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -0.67 -2.52 -4.62 -3.07 -1.59 -2.365 2.078 4.79
Distribution rate - - - - - - - -
Net sales 1 57.03 25.82 17.45 183 451.4 715.3 920.8 1,120
EBITDA 1 -11.84 -62.39 -142.3 -119.8 -69.15 -92.72 152.4 410.8
EBIT 1 -12.16 -62.71 -143.2 -120.6 -70.97 -113.3 108.8 292.2
Net income 1 -13.83 -62.09 -135.9 -115.6 -66.42 -106.7 105.1 263.5
Net Debt - - -198.3 -222.5 - - - -
Reference price 2 22.50 14.66 20.25 55.37 81.88 68.88 68.88 68.88
Nbr of stocks (in thousands) 20,677 26,672 33,105 38,227 42,449 43,883 - -
Announcement Date 3/14/22 A 3/13/23 A 2/27/24 A 2/25/25 A 2/23/26 A - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
-29.12x - - -.--% 3.02B
18.66x4.35x10.25x0.48% 80.48B
38.08x13.03x24.79x-.--% 51.06B
21.94x4.85x13.86x0.66% 48.19B
-52.01x3.59x10.62x2.94% 46.5B
37.43x3.46x13.16x-.--% 31.12B
-7.42x10.33x-6.67x-.--% 25.41B
53.09x3.4x26.31x-.--% 24.43B
70.88x6.81x45.49x-.--% 21.11B
23.51x5.06x13.17x-.--% 16.28B
Average 17.51x 6.10x 16.78x 0.41% 34.76B
Weighted average by Cap. 17.69x 6.08x 15.41x 0.6%

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. TARS Stock
  4. Valuation Tarsus Pharmaceuticals, Inc.