Company Valuation: Unicycive Therapeutics, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 30.84 8.148 30.16 82.44 124 99.72 - -
Change - -73.58% 270.11% 173.36% 50.43% -19.58% - -
Enterprise Value (EV) 30.84 8.148 30.16 82.44 124 99.72 99.72 99.72
Change - -73.58% 270.11% 173.36% 50.43% -19.58% 0% 0%
P/E -2.4x -0.45x -0.68x -1.42x -3.46x -2.83x 2.2x 0.44x
PBR - - - - - - - -
PEG - -0x -0.1x 0x 0x 0.1x -0x 0x
Capitalization / Revenue - 8.57x 44.7x - - 72.8x 0.72x 0.18x
EV / Revenue - 0x 0x - - 72.8x 0.72x 0.18x
EV / EBITDA - - - - - - - -
EV / EBIT -0x -0x -0x -0x -0x -2.62x 1.67x 0.27x
EV / FCF -0x - -0x -0x -0x -3.06x -4.82x 0.66x
FCF Yield -18.8% - -60.7% -34.8% -25.3% -32.7% -20.8% 152%
Dividend per Share 2 - - - - - - 2.08 5.37
Rate of return - - - - - - 58.1% 150%
EPS 2 -8.6 -12 -12.8 -5.6 -1.67 -1.266 1.624 8.06
Distribution rate - - - - - - 128% 66.6%
Net sales 1 - 0.951 0.675 - - 1.37 139 546.9
EBITDA - - - - - - - -
EBIT 1 -8.977 -18.05 -20.77 -32.12 -29.52 -38.03 59.54 374.4
Net income 1 -10.02 -18.06 -31.41 -37.82 -26.56 -35.38 51.53 355
Net Debt - - - - - - - -
Reference price 2 20.600 5.400 8.677 7.942 5.770 3.580 3.580 3.580
Nbr of stocks (in thousands) 1,497 1,509 3,475 10,380 21,491 27,855 - -
Announcement Date 3/31/22 A 3/31/23 A 3/28/24 A 3/31/25 A 3/30/26 A - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-2.83x - - - 99.72M
18.07x6.54x12.9x1.78% 65.28B
30.04x7.96x26.09x0.05% 54.57B
36.97x6.56x19.6x0.88% 53.59B
34.86x3.39x14.64x-.--% 45.03B
48.82x5.62x30.9x-.--% 42.17B
-19.09x184.46x-20.29x-.--% 39.42B
28.28x8.04x20.81x0.38% 32.71B
27.72x5.84x15.15x-.--% 24.01B
36.39x6.61x22.07x-.--% 26.5B
Average 23.92x 26.11x 15.76x 0.34% 38.34B
Weighted average by Cap. 26.69x 24.66x 15.94x 0.46%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Unicycive Therapeutics, Inc.

Historical PBR trend

Valuation ratios - PBR - Unicycive Therapeutics, Inc.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Unicycive Therapeutics, Inc.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Unicycive Therapeutics, Inc.


Year-on-year evolution of the Yield

Valuation ratios - Yield - Unicycive Therapeutics, Inc.
  1. Stock Market
  2. Stocks
  3. UNCY Stock
  4. Valuation Unicycive Therapeutics, Inc.