Company Valuation: Sarepta Therapeutics, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025 2026 2027
Capitalization 1 13,454 7,841 11,375 9,021 11,614 2,239 2,239 -
Change - -41.72% 45.06% -20.7% 28.75% -80.72% 0% -
Enterprise Value (EV) 1 12,944 6,822 10,930 8,582 11,397 2,933 2,525 2,133
Change - -47.29% 60.21% -21.48% 32.79% -74.27% -13.9% -15.54%
P/E ratio -24x -17.5x -16.1x -16.6x 52x -4.02x 10.5x 11.3x
PBR 17.4x 8.45x 29.6x 10.5x 7.71x 1.98x 1.62x 1.34x
PEG - 0.6x -0.3x 0.6x -0x 0x -0x -1.54x
Capitalization / Revenue 24.9x 11.2x 12.2x 7.26x 6.11x 1.05x 1.41x 1.5x
EV / Revenue 24x 9.72x 11.7x 6.9x 5.99x 1.38x 1.58x 1.43x
EV / EBITDA -24.1x -16.2x -22.1x -38.4x 44.6x -8.08x 6.77x 5.86x
EV / EBIT -22.9x -14.8x -20.4x -32x 52.3x -7.06x 8.62x 8.8x
EV / FCF 512x -14.2x -30.7x -14.9x -33.3x -3.97x 9.23x 4.21x
FCF Yield 0.2% -7.06% -3.26% -6.72% -3.01% -25.2% 10.8% 23.7%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -7.11 -5.15 -8.03 -5.8 2.34 -5.32 2.035 1.886
Distribution rate - - - - - - - -
Net sales 1 540.1 701.9 933 1,243 1,902 2,127 1,594 1,493
EBITDA 1 -537.3 -421.7 -494.3 -223.4 255.8 -362.9 373.2 364.2
EBIT 1 -564.2 -459.7 -536.2 -267.8 218.1 -415.5 293 242.3
Net income 1 -554.1 -418.8 -703.5 -536 235.2 -534.6 250.1 222.3
Net Debt 1 -510.2 -1,019 -445.1 -438.3 -217.7 693.5 285.9 -106.7
Reference price 2 170.49 90.05 129.58 96.43 121.59 21.37 21.37 21.37
Nbr of stocks (in thousands) 78,913 87,077 87,783 93,547 95,520 1,04,787 1,04,787 -
Announcement Date 01/03/21 01/03/22 28/02/23 28/02/24 26/02/25 - - -
1USD in Million2USD
Estimates

P/E ratio, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
-4.02x1.38x-8.08x-.--% 223.93Cr
-4x2.2x-2.9x-.--% 219.09Cr
Average -4.01x 1.79x -5.49x 0% 221.51Cr
Weighted average by Cap. -4.01x 1.78x -5.52x 0%
See all sector valuations

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. Equities
  3. SRPT Stock
  4. Valuation Sarepta Therapeutics, Inc.