Company Valuation: Compass Therapeutics, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 309 633.5 198.8 199.5 955.1 399.8 - -
Change - 105.02% -68.61% 0.34% 378.75% -58.14% - -
Enterprise Value (EV) 1 309 633.5 198.8 72.78 955.1 249.8 266.8 283.8
Change - 105.02% -68.61% -63.39% 1,212.3% -73.85% 6.81% 6.37%
P/E -2.42x -13.6x -4.73x -4.03x -12.8x -4.54x -4.47x -13.4x
PBR - - - - - - - -
PEG - 0.2x 0.4x -0.44x -0.8x -0.3x -2.76x 0.2x
Capitalization / Revenue - - - 235x - - 14.4x 3.07x
EV / Revenue - - - 85.6x - - 9.63x 2.18x
EV / EBITDA -3.8x -15.5x -4x -1.3x -13.2x -2.49x -2.49x -2.76x
EV / EBIT -3.77x -15.2x -3.95x -1.29x -13.1x -2.61x -2.64x -7.62x
EV / FCF -14.3x - - -1.62x -19.4x -3.49x -3.41x -14.7x
FCF Yield -6.98% - - -61.7% -5.15% -28.7% -29.3% -6.81%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -1.31 -0.37 -0.33 -0.36 -0.42 -0.4892 -0.4971 -0.1662
Distribution rate - - - - - - - -
Net sales 1 - - - 0.85 - - 27.7 130.3
EBITDA 1 -81.32 -40.87 -49.66 -56.04 -72.56 -100.2 -107 -102.6
EBIT 1 -81.88 -41.66 -50.36 -56.62 -72.84 -95.65 -100.9 -37.27
Net income 1 -82.18 -39.22 -42.49 -49.38 -66.49 -93.05 -99.91 -34.9
Net Debt 1 - - - -126.7 - -150 -133 -116
Reference price 2 3.170 5.030 1.560 1.450 5.370 2.220 2.220 2.220
Nbr of stocks (in thousands) 97,472 125,938 127,455 137,589 177,862 180,088 - -
Announcement Date 18/03/22 15/03/23 21/03/24 27/02/25 05/03/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-4.54x - -2.49x - 400M
21.3x7.43x15.26x1.36% 70.85B
31.57x8.07x24.56x0.05% 55.41B
-88.15x15.96x-81.34x-.--% 29.43B
30.62x6x15.89x-.--% 24.12B
-14.59x5.14x-6.7x-.--% 23.31B
25.2x4.79x16.23x-.--% 18.37B
51.07x20.81x53.59x0.07% 16.99B
-1224.8x38.15x-15185.1x-.--% 16.1B
16.43x4.85x11.32x-.--% 13.12B
Average -115.59x 12.36x -1,513.88x 0.16% 26.81B
Weighted average by Cap. -63.83x 10.56x -905.85x 0.37%

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. CMPX Stock
  4. Valuation Compass Therapeutics, Inc.