Company Valuation: Scinai Immunotherapeutics Ltd.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 32.39 43.42 10.32 2.591 2.853 2.47
Change - 34.05% -76.24% -74.89% 10.12% -13.44%
Enterprise Value (EV) 1 90.13 59.12 17.78 18.28 2.975 3.076
Change - -34.41% -69.92% 2.8% -83.73% 3.38%
P/E -6.99x -0.83x -0.74x -0.36x - -0.2x
PBR -2.22x 1.9x -5.52x -0.61x 0.66x 1x
PEG - -0x 0x 0x - -
Capitalization / Revenue - - - - 43,36,248x 18,83,844x
EV / Revenue - - - - - -
EV / EBITDA 10.2x -1.77x -1.69x -1.99x -0.43x -0.5x
EV / EBIT 12.3x -1.7x -1.61x -1.88x -0.34x -0.41x
EV / FCF -14.9x -4.18x -2.07x -3.1x -0.78x -0.92x
FCF Yield -6.7% -23.9% -48.2% -32.3% -128% -108%
Dividend per Share 3 - - - - - -
Rate of return - - - - - -
EPS 3 -402 -2,833 -400 -166.4 - -35.58
Distribution rate - - - - - -
Net sales - - - - 0.658 1.311
EBITDA 1 8.84 -33.31 -10.5 -9.192 -6.989 -6.121
EBIT 1 7.334 -34.83 -11.06 -9.706 -8.638 -7.542
Net income 1 -4.455 -39.98 -5.796 -6.5 4.796 -8.307
Net Debt 1 57.74 15.7 7.467 15.69 0.122 0.606
Reference price 3 2,810.000 2,350.000 296.000 59.540 33.450 7.121
Nbr of stocks (in thousands) 11.5 18.5 34.9 43.5 85.3 347
Announcement Date 13/05/21 28/03/22 17/04/23 15/05/24 07/05/25 01/04/26
1USD in Million2ILS in Million3USD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 10.6L
33.15x5.95x17.82x0.98% 4.89TCr
-21.5x245.64x-23.19x-.--% 4.5TCr
34.48x3.33x14.35x-.--% 4.41TCr
46.93x5.41x29.72x-.--% 4.07TCr
28.42x8.6x21.8x0.4% 3.35TCr
33.62x5.51x25.02x-.--% 1.65TCr
24.24x2.11x9.11x1.11% 1.47TCr
77.18x4.06x15.75x-.--% 1.38TCr
Average 32.07x 35.07x 13.80x 0.31% 2.86TCr
Weighted average by Cap. 27.26x 47.36x 12.31x 0.3%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


  1. Stock Market
  2. Stocks
  3. SCNI Stock
  4. Valuation Scinai Immunotherapeutics Ltd.