Company Valuation: BioCryst Pharmaceuticals, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 2,492 2,140 1,227 1,558 1,642 2,725 - -
Change - -14.12% -42.68% 26.97% 5.43% 65.91% - -
Enterprise Value (EV) 2,124 2,140 1,654 2,065 1,642 2,725 2,725 2,725
Change - 0.77% -22.74% 24.91% -20.49% 65.91% 0% 0%
P/E -13.4x -8.63x -5.08x -17.5x 6.45x -4.1x 19.9x 17x
PBR -23.9x -7.32x -2.71x -3.27x - - - -
PEG - -0.3x 0.5x 0.3x -0x 0x -0x 1x
Capitalization / Revenue 15.9x 7.9x 3.7x 3.46x 1.88x 4.06x 3.75x 3.2x
EV / Revenue 0x 0x 0x 0x 0x 4.06x 3.75x 3.2x
EV / EBITDA -0x -0x -0x -0x 0x -4.34x 31.8x -
EV / EBIT -0x -0x -0x -0x 0x -4.62x 15x 11x
EV / FCF -0x -0x -0x -0x 0x -21.3x 12.7x 9.07x
FCF Yield -5.8% -7.63% -7.93% -3.41% 21% -4.7% 7.84% 11%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -1.03 -1.33 -1.18 -0.43 1.21 -2.613 0.5375 0.6317
Distribution rate - - - - - - - -
Net sales 1 157.2 270.8 331.4 450.7 874.8 671 727.2 851
EBITDA 1 -176.9 -147 -102.1 -1.297 342.4 -627.8 85.62 -
EBIT 1 -177.7 -148.4 -103.7 -2.543 341 -589.9 182.2 248.7
Net income 1 -184.1 -247.1 -226.5 -88.88 263.9 -644.5 143.6 207.6
Net Debt -368.3 - 426.7 507.7 - - - -
Reference price 2 13.85 11.48 5.99 7.52 7.80 10.72 10.72 10.72
Nbr of stocks (in thousands) 179,936 186,424 204,809 207,133 210,543 254,163 - -
Announcement Date 23/02/22 21/02/23 26/02/24 24/02/25 26/02/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-4.25x - - -.--% 2.82B
34.48x8.66x26.88x0.05% 56.71B
19.3x5.92x12.91x1.56% 51.3B
-44.07x14.64x-42.66x-.--% 25.26B
-18.66x4.56x-7.99x-.--% 23.65B
23.4x4.6x12.02x-.--% 18.69B
24.3x4.84x15.77x-.--% 17.71B
52.96x24.1x62.06x0.07% 17.7B
-500.51x34.41x-3836.85x-.--% 14.26B
17.65x5.13x11.97x-.--% 14.1B
Average -39.54x 11.87x -416.21x 0.17% 24.22B
Weighted average by Cap. -15.29x 10.17x -217.31x 0.35%

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. BCRX Stock
  4. Valuation BioCryst Pharmaceuticals, Inc.