Company Valuation: Tarsus Pharmaceuticals, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 465.2 391 670.4 2,117 3,476 3,311 - -
Change - -15.95% 71.44% 215.74% 64.21% -4.73% - -
Enterprise Value (EV) 1 465.2 391 472.1 1,894 3,476 2,975 2,836 2,618
Change - -15.95% 20.74% 301.19% 83.5% -14.4% -4.68% -7.68%
P/E -33.6x -5.82x -4.38x -18x -51.5x -15.5x 984x 21x
PBR - - - - - - - -
PEG - -0x -0.1x 0.5x 1.1x -0x -10x 0x
Capitalization / Revenue 8.16x 15.1x 38.4x 11.6x 7.7x 4.59x 3.57x 2.85x
EV / Revenue 8.16x 15.1x 27.1x 10.4x 7.7x 4.13x 3.06x 2.25x
EV / EBITDA -39.3x -6.27x -3.32x -15.8x -50.3x -31.5x 62.5x 21.2x
EV / EBIT -38.3x -6.24x -3.3x -15.7x -49x -13.3x 511x 13.9x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -0.67 -2.52 -4.62 -3.07 -1.59 -4.862 0.0767 3.6
Distribution rate - - - - - - - -
Net sales 1 57.03 25.82 17.45 183 451.4 721.1 927.2 1,162
EBITDA 1 -11.84 -62.39 -142.3 -119.8 -69.15 -94.3 45.39 123.6
EBIT 1 -12.16 -62.71 -143.2 -120.6 -70.97 -224.2 5.547 187.7
Net income 1 -13.83 -62.09 -135.9 -115.6 -66.42 -218.5 6.898 203
Net Debt 1 - - -198.3 -222.5 - -336.3 -475.6 -693.3
Reference price 2 22.50 14.66 20.25 55.37 81.88 75.46 75.46 75.46
Nbr of stocks (in thousands) 20,677 26,672 33,105 38,227 42,449 43,883 - -
Announcement Date 14/03/22 13/03/23 27/02/24 25/02/25 23/02/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-16.17x4.32x-33.01x-.--% 331.14Cr
32.9x11.93x24.23x0.6% 1,02500Cr
29.45x6.54x18.31x2.02% 62TCr
33.1x7.75x16.02x2.65% 46TCr
105.72x5.91x25.05x2.35% 35TCr
19x4.63x11.48x2.87% 34TCr
20.37x5.28x13.08x3.03% 27TCr
20.79x4.31x12.28x2.05% 25TCr
26.62x6.92x12.32x2.39% 22TCr
-45.08x6.57x25.65x2.21% 18TCr
Average 22.67x 6.42x 12.54x 2.02% 37.22TCr
Weighted average by Cap. 32.07x 7.72x 18.86x 1.92%

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. TARS Stock
  4. Valuation Tarsus Pharmaceuticals, Inc.