Company Valuation: CRISPR Therapeutics AG

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 5,799 3,183 4,972 3,360 4,998 4,742 - -
Change - -45.12% 56.24% -32.44% 48.76% -5.11% - -
Enterprise Value (EV) 1 3,420 1,367 3,277 1,456 3,022 3,274 3,740 4,114
Change - -60.02% 139.65% -55.58% 107.58% 8.36% 14.23% 9.99%
P/E 15.2x -4.86x -32.3x -9.07x -8.11x -9.85x -13.2x -30.2x
PBR 2.4x 1.69x 2.63x 1.75x 2.45x 2.48x 3.23x 7.17x
PEG - 0x 0.4x -0x -0.2x 0.4x 0.5x 0.5x
Capitalization / Revenue 6.34x 2,657x 13.4x 90x 1,424x 118x 29.1x 7.32x
EV / Revenue 3.74x 1,141x 8.83x 39x 861x 81.6x 23x 6.35x
EV / EBITDA 8.74x -2.11x -16.2x -3.25x -4.68x -6.91x -8.52x -6.76x
EV / EBIT 9.16x -2.03x -14.7x -3.12x -4.55x -6.08x -8.22x -13.2x
EV / FCF 7.48x -2.57x -12.1x -10.1x -8.74x -8.35x -16.3x -52.5x
FCF Yield 13.4% -39% -8.24% -9.94% -11.4% -12% -6.15% -1.91%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 4.97 -8.36 -1.94 -4.34 -6.47 -4.891 -3.648 -1.595
Distribution rate - - - - - - - -
Net sales 1 915 1.198 371.2 37.31 3.51 40.11 162.8 647.5
EBITDA 1 391.5 -649 -202.7 -447.3 -645.1 -474 -439 -608.7
EBIT 1 373.5 -673.2 -222.5 -466.6 -664.6 -538.1 -454.8 -311.5
Net income 1 377.7 -650.2 -153.6 -366.3 -581.6 -487.6 -375.9 -159.8
Net Debt 1 -2,379 -1,815 -1,696 -1,904 -1,976 -1,468 -1,002 -628.3
Reference price 2 75.78 40.65 62.60 39.36 52.44 48.15 48.15 48.15
Nbr of stocks (in thousands) 76,527 78,294 79,432 85,353 95,300 98,484 - -
Announcement Date 15/02/22 21/02/23 21/02/24 11/02/25 12/02/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-9.61x78.79x-6.67x-.--% 462.78Cr
34.12x5.98x18.49x0.96% 4.87TCr
-22.64x331.03x-20.73x-.--% 3.84TCr
46.78x4.7x30.17x-.--% 3.45TCr
24.81x2.76x11.93x-.--% 3.4TCr
26.65x7.82x19.63x0.43% 2.68TCr
31.17x5.02x22.84x-.--% 1.51TCr
24.35x2.08x9.15x1.08% 1.42TCr
23.49x1.88x11.36x-.--% 1.27TCr
Average 19.90x 48.89x 10.69x 0.27% 2.54TCr
Weighted average by Cap. 21.99x 60.90x 11.64x 0.32%

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. CRSP Stock
  4. Valuation CRISPR Therapeutics AG