Company Valuation: Beacon Pharmaceuticals PLC

Data adjusted to current consolidation scope
Fiscal Period: June 2020 2021 2022 2023 2024 2025
Market Cap 1 14,022 28,552 59,667 56,595 35,528 24,463
Change - 103.62% 108.98% -5.15% -37.22% -31.14%
Enterprise Value (EV) 1 15,590 30,705 62,950 63,573 45,525 34,426
Change - 96.96% 105.01% 0.99% -28.39% -24.38%
P/E 36.8x 33.1x 63.8x 111x 68.2x 25.8x
PBR 3.03x 5.33x 10x 9.52x 5.83x 3.67x
PEG - 0x 7.66x -2.4x 31.14x 0.3x
Capitalization / Revenue 2.51x 4.01x 7.44x 6.65x 3.32x 1.95x
EV / Revenue 2.79x 4.31x 7.85x 7.47x 4.25x 2.74x
EV / EBITDA 18.5x 17.6x 30.6x 42.8x 19.3x 11.6x
EV / EBIT 46.8x 22.5x 38.9x 65.7x 24.9x 14.7x
EV / FCF -67.9x -54.6x -54.9x -18.2x -14.7x -3,997x
FCF Yield -1.47% -1.83% -1.82% -5.5% -6.81% -0.03%
Dividend per Share 2 - 1.5 1.6 1.6 2 2.1
Rate of return - 1.21% 0.62% 0.65% 1.3% 1.98%
EPS 2 1.648 3.737 4.048 2.207 2.255 4.097
Distribution rate - 40.1% 39.5% 72.5% 88.7% 51.3%
Net sales 1 5,591 7,121 8,023 8,510 10,702 12,543
EBITDA 1 844.5 1,747 2,057 1,487 2,356 2,966
EBIT 1 333.5 1,362 1,617 967.7 1,828 2,334
Net income 1 380.7 863.2 935 509.8 521 946.5
Net Debt 1 1,568 2,153 3,282 6,978 9,997 9,963
Reference price 2 60.70 123.60 258.30 245.00 153.80 105.90
Nbr of stocks (in thousands) 231,000 231,000 231,000 231,000 231,000 231,000
Announcement Date 20/12/21 20/12/21 22/11/22 05/12/23 10/12/24 03/04/26
1BDT in Million2BDT
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 201M
33.6x12.3x24.81x0.58% 1,057B
28.84x - - 2.07% 625B
32.43x7.35x15.3x2.81% 435B
20.47x4.85x12.02x2.72% 363B
22.14x5.72x14.28x2.8% 296B
20.58x4.25x12.07x2.07% 249B
25.76x6.78x12.06x2.45% 222B
13.84x4.97x10.44x3.68% 209B
-41.37x5.93x33.46x2.47% 165B
Average 17.37x 6.52x 16.80x 2.41% 362.1B
Weighted average by Cap. 24.45x 8.09x 18.31x 1.98%

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. BEACONPHAR Stock
  4. Valuation Beacon Pharmaceuticals PLC