Company Valuation: EXACT Therapeutics

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 884 521.9 360 385 237.9 87.3
Change - -40.97% -31.02% 6.95% -38.21% -63.3%
Enterprise Value (EV) 1 724.4 419.9 292.3 339.7 139 63.39
Change - -42.03% -30.4% 16.24% -59.09% -54.39%
P/E -26.7x -8.9x -8.96x -7.95x -2.49x -1x
PBR 5.54x 4.94x 5.53x 8.54x 2.06x 2.84x
PEG - -0.1x 0.3x -0.6x 37,599x 0.11x
Capitalization / Revenue - 10,03,58,40,481x 79,19,79,644x 86,35,41,10,363x - 1,47,97,18,949x
EV / Revenue - - - - - -
EV / EBITDA -21.3x -7.28x -7.44x -7.27x -2.72x -0.77x
EV / EBIT -20.9x -7.1x -7.17x -7.02x -2.63x -0.75x
EV / FCF -45.7x -12.1x -15.1x -11.6x -4.42x -1.14x
FCF Yield -2.19% -8.25% -6.62% -8.64% -22.6% -87.8%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -1.104 -1.954 -1.34 -1.51 -1.51 -1.375
Distribution rate - - - - - -
Net sales - 0.052 0.4545 0.004458 - 0.059
EBITDA 1 -33.95 -57.66 -39.3 -46.75 -51.08 -81.81
EBIT 1 -34.7 -59.11 -40.77 -48.38 -52.85 -84.88
Net income 1 -33.09 -58.59 -40.1 -48.33 -52.33 -86.97
Net Debt 1 -159.7 -102 -67.7 -45.23 -98.89 -23.91
Reference price 2 29.5000 17.4000 12.0000 12.0000 3.7600 1.3800
Nbr of stocks (in thousands) 29,968 29,992 29,997 32,081 63,263 63,263
Announcement Date 18/05/21 30/05/22 21/04/23 18/04/24 09/04/25 09/04/26
1NOK in Million2NOK
Estimates


P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 46.68L
20.07x7.14x14.31x1.48% 6.9TCr
28.61x7.85x24.63x0.05% 5.31TCr
35.29x6.26x18.73x0.92% 5.08TCr
34.21x3.36x14.49x-.--% 4.46TCr
-19.62x197.94x-20.83x-.--% 4.06TCr
49.56x5.68x31.19x-.--% 4.25TCr
27.19x7.72x19.99x0.39% 3.09TCr
29.37x6.23x16.17x-.--% 2.54TCr
-13.66x5.14x-6.23x-.--% 2.27TCr
Average 21.22x 27.48x 12.49x 0.32% 3.8TCr
Weighted average by Cap. 23.22x 26.76x 13.87x 0.43%

Y-o-Y evolution of P/E

Valuation ratios - P/E - EXACT Therapeutics

Historical PBR trend

Valuation ratios - PBR - EXACT Therapeutics

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - EXACT Therapeutics

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - EXACT Therapeutics

  1. Stock Market
  2. Stocks
  3. EXTX Stock
  4. Valuation EXACT Therapeutics