Company Valuation: Adimmune Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Market Cap 1 19,178 15,184 13,973 8,472 7,988 7,250 -
Change - -20.83% -7.97% -39.37% -5.72% -9.23% -
Enterprise Value (EV) 19,178 14,386 13,973 8,472 7,988 7,250 7,250
Change - -24.99% -2.87% -39.37% -5.72% -9.23% 0%
P/E - 52.4x -21.8x - -33.2x - -
PBR 3.12x 2.45x - - - 1.43x -
PEG - - 0x - - - -
Capitalization / Revenue 11.7x 6.74x - 5.44x - 4.79x 4.32x
EV / Revenue 0x 0x - 0x - 4.79x 4.32x
EV / EBITDA - - - - - - -
EV / EBIT -0x 0x - -0x - -58.5x 558x
EV / FCF - -0x - - - -59.9x -88.4x
FCF Yield - -4.69% - - - -1.67% -1.13%
Dividend per Share 2 - - - - - - -
Rate of return - - - - - - -
EPS 2 - 0.68 -1.52 - -0.57 - -
Distribution rate - - - - - - -
Net sales 1 1,641 2,252 - 1,557 - 1,515 1,677
EBITDA - 352.9 - -119.3 - - -
EBIT 1 -206.8 93.57 - -298.9 - -124 13
Net income - 291 -639.9 - -239.9 - -
Net Debt - -797.9 - - - - -
Reference price 2 44.65 35.60 33.15 20.10 18.95 17.20 17.20
Nbr of stocks (in thousands) 429,508 426,508 421,508 421,508 421,508 421,508 -
Announcement Date 30/03/22 30/03/23 28/03/24 31/03/25 31/03/26 - -
1TWD in Million2TWD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 222M
41.54x14.06x31.11x0.48% 1,263B
39.99x6.71x18.89x1.95% 658B
38.61x8.62x17.83x2.33% 521B
21.74x5.27x13.12x2.48% 391B
109.15x6.06x25.73x2.28% 369B
23.19x5.97x14.41x2.71% 307B
24.47x4.9x13.63x1.77% 290B
29.56x7.53x13.48x2.16% 252B
-49.1x7.47x29.35x1.93% 212B
Average 31.02x 7.40x 19.73x 2.01% 426.22B
Weighted average by Cap. 37.29x 8.84x 21.96x 1.69%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Adimmune Corporation

Historical PBR trend

Valuation ratios - PBR - Adimmune Corporation

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Adimmune Corporation

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Adimmune Corporation

  1. Stock Market
  2. Stocks
  3. 4142 Stock
  4. Valuation Adimmune Corporation