|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 54.07 USD | +3.58% |
|
+1.96% | +23.36% |
| 06/08 | Exelixis, Inc., Q2 2026 Earnings Call, Aug 05, 2026 | |
| 06/08 | (EXEL) Exelixis Now Expects Fiscal 2026 Revenue Range $2.50B-$2.55B, vs. FactSet Est of $2.60B | MT |
Company Valuation: Exelixis, Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 5,784 | 5,174 | 7,460 | 9,510 | 11,799 | 13,398 | - | - |
| Change | - | -10.54% | 44.19% | 27.47% | 24.07% | 13.55% | - | - |
| Enterprise Value (EV) 1 | 4,317 | 3,865 | 6,465 | 8,399 | 10,740 | 12,653 | 11,775 | 10,650 |
| Change | - | -10.45% | 67.25% | 29.91% | 27.88% | 17.81% | -6.94% | -9.55% |
| P/E | 25.4x | 28.6x | 36.9x | 18.9x | 15.8x | 16.8x | 14.5x | 11.8x |
| PBR | 2.64x | 2.09x | 3.21x | 4.18x | 5.32x | 5.15x | 3.78x | 2.81x |
| PEG | - | -1.3x | 2.3x | 0x | 0.3x | 1x | 0.9x | 0.5x |
| Capitalization / Revenue | 4.03x | 3.21x | 4.08x | 4.39x | 5.09x | 5.24x | 4.65x | 4.2x |
| EV / Revenue | 3.01x | 2.4x | 3.53x | 3.87x | 4.63x | 4.95x | 4.09x | 3.34x |
| EV / EBITDA | 14.4x | 17.4x | 32.9x | 13.3x | 11.9x | 11.6x | 9.34x | 6.68x |
| EV / EBIT | 15.1x | 19.2x | 37.8x | 13.9x | 12.3x | 12.3x | 9.71x | 7.51x |
| EV / FCF | 12.8x | 17.2x | 22.1x | 12.5x | 12.3x | 15.3x | 12.5x | 7.45x |
| FCF Yield | 7.8% | 5.8% | 4.53% | 8% | 8.15% | 6.53% | 7.99% | 13.4% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | 0.72 | 0.56 | 0.65 | 1.76 | 2.78 | 3.226 | 3.738 | 4.575 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 1,435 | 1,611 | 1,830 | 2,169 | 2,320 | 2,556 | 2,878 | 3,189 |
| EBITDA 1 | 300.3 | 222.4 | 196.6 | 633.4 | 901.2 | 1,093 | 1,261 | 1,595 |
| EBIT 1 | 286.7 | 201.5 | 170.9 | 604.6 | 872.2 | 1,027 | 1,213 | 1,418 |
| Net income 1 | 231.1 | 182.3 | 207.8 | 521.3 | 782.6 | 816.3 | 964.1 | 1,150 |
| Net Debt 1 | -1,467 | -1,308 | -995.3 | -1,111 | -1,059 | -744.5 | -1,623 | -2,747 |
| Reference price 2 | 18.28 | 16.04 | 23.99 | 33.30 | 43.83 | 54.07 | 54.07 | 54.07 |
| Nbr of stocks (in thousands) | 3,16,397 | 3,22,561 | 3,10,974 | 2,85,579 | 2,69,203 | 2,47,782 | - | - |
| Announcement Date | 17/02/22 | 07/02/23 | 06/02/24 | 11/02/25 | 10/02/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 16.76x | 4.95x | 11.57x | -.--% | 1.34TCr | |
| 20.56x | 7.11x | 14.62x | 1.42% | 6.81TCr | |
| 31.44x | 8.03x | 24.45x | 0.05% | 5.52TCr | |
| -82.4x | 15.59x | -64.97x | -.--% | 2.86TCr | |
| 30.46x | 5.97x | 15.8x | -.--% | 2.4TCr | |
| -14.71x | 5.23x | -6.82x | -.--% | 2.35TCr | |
| 25.47x | 4.76x | 15.94x | -.--% | 1.84TCr | |
| -1250.29x | 38.99x | -15519.34x | -.--% | 1.64TCr | |
| 47.61x | 19.33x | 49.78x | 0.08% | 1.58TCr | |
| -24.86x | 24.77x | -27.8x | -.--% | 1.24TCr | |
| Average | -120.00x | 13.47x | -1,548.68x | 0.15% | 2.76TCr | |
| Weighted average by Cap. | -66.14x | 11.04x | -918.65x | 0.36% |
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
- Stock Market
- Stocks
- EXEL Stock
- Valuation Exelixis, Inc.
Select your edition
All financial news and data tailored to specific country editions
