Company Valuation: Axsome Therapeutics, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 1,424 3,349 3,766 4,100 9,207 12,572 - -
Change - 135.22% 12.44% 8.87% 124.55% 36.54% - -
Enterprise Value (EV) 1 1,387 3,243 3,558 3,966 9,072 12,461 12,178 11,601
Change - 133.87% 9.72% 11.46% 128.76% 37.36% -2.27% -4.74%
P/E -10.9x -16.8x -15.1x -14.1x -49.6x -124x 42.8x 16.8x
PBR 90.9x 30.6x 19.7x 72.2x 105x 12,940x 42.4x 14.9x
PEG - -0.5x -1x -1x 1.3x 2.7x -0x 0x
Capitalization / Revenue - 66.9x 13.9x 10.6x 14.4x 12.8x 7.87x 5.49x
EV / Revenue - 64.8x 13.1x 10.3x 14.2x 12.6x 7.62x 5.06x
EV / EBITDA -11.1x -18.5x -15.8x -14.5x -56.7x -112x 51.5x 21.8x
EV / EBIT -11.1x -18x -15.3x -14.1x -54.4x -123x 35.4x 12.7x
EV / FCF -12.8x -27.7x -24.4x -30.8x -96.6x -206x 33.4x 17.1x
FCF Yield -7.83% -3.61% -4.09% -3.24% -1.03% -0.48% 2.99% 5.84%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -3.47 -4.6 -5.27 -5.99 -3.68 -1.971 5.713 14.56
Distribution rate - - - - - - - -
Net sales 1 - 50.04 270.6 385.7 638.5 985.3 1,598 2,291
EBITDA 1 -124.6 -175.4 -225 -273.6 -159.9 -111.2 236.3 531.6
EBIT 1 -124.7 -179.8 -231.8 -280.6 -166.8 -101.2 344.4 914.7
Net income 1 -130.4 -187.1 -239.2 -287.2 -183.2 -102.3 315.2 812.6
Net Debt 1 -37.38 -106.6 -208.1 -134.6 -135.2 -110.7 -393.8 -970.8
Reference price 2 37.78 77.13 79.59 84.61 182.64 244.31 244.31 244.31
Nbr of stocks (in thousands) 37,692 43,426 47,320 48,462 50,413 51,460 - -
Announcement Date 01/03/22 27/02/23 20/02/24 18/02/25 23/02/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-123.95x12.65x-112.04x-.--% 12.57B
16.94x3.69x9.97x0.6% 66.56B
27.98x5.76x16.9x0.56% 56.51B
35.25x11.95x22.63x-.--% 42.98B
-45.47x3.2x9.47x3.37% 40.46B
34.9x3.71x11.39x-.--% 31.91B
-9.24x13.4x-8.22x-.--% 31.65B
16.96x3.25x9.83x-.--% 23.35B
55.23x6.16x42.67x-.--% 19.46B
26.86x5.49x14.73x-.--% 17.18B
Average 3.54x 6.92x 1.73x 0.45% 34.26B
Weighted average by Cap. 10.44x 6.44x 8.70x 0.61%

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. AXSM Stock
  4. Valuation Axsome Therapeutics, Inc.