Company Valuation: Compass Therapeutics, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 309 633.5 198.8 199.5 955.1 367.4 - -
Change - 105.02% -68.61% 0.34% 378.75% -61.54% - -
Enterprise Value (EV) 1 309 633.5 198.8 72.78 955.1 217.4 235.4 289.4
Change - 105.02% -68.61% -63.39% 1,212.3% -77.24% 8.28% 22.94%
P/E -2.42x -13.6x -4.73x -4.03x -12.8x -4.68x -4.39x -14.2x
PBR - - - - - - - -
PEG - 0.2x 0.4x -0.44x -0.8x -1.23x -0.67x 0.2x
Capitalization / Revenue - - - 235x - -179x 14.5x 2.9x
EV / Revenue - - - 85.6x - -106x 9.31x 2.28x
EV / EBITDA -3.8x -15.5x -4x -1.3x -13.2x -2.48x -2.48x -3.2x
EV / EBIT -3.77x -15.2x -3.95x -1.29x -13.1x -2.52x -2.54x -9.29x
EV / FCF -14.3x - - -1.62x -19.4x -3.03x -3.01x -15x
FCF Yield -6.98% - - -61.7% -5.15% -33% -33.2% -6.68%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -1.31 -0.37 -0.33 -0.36 -0.42 -0.436 -0.4647 -0.1433
Distribution rate - - - - - - - -
Net sales 1 - - - 0.85 - -2.057 25.27 126.9
EBITDA 1 -81.32 -40.87 -49.66 -56.04 -72.56 -87.6 -94.75 -90.29
EBIT 1 -81.88 -41.66 -50.36 -56.62 -72.84 -86.22 -92.52 -31.14
Net income 1 -82.18 -39.22 -42.49 -49.38 -66.49 -82.44 -89.57 -28
Net Debt 1 - - - -126.7 - -150 -132 -78
Reference price 2 3.170 5.030 1.560 1.450 5.370 2.040 2.040 2.040
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.($)
-4.68x-105.67x-2.48x - 367M
20.83x6.36x13.92x1.53% 55.27B
32.72x8.17x25.61x0.05% 54.15B
-41.75x13.26x-39.07x-.--% 23.11B
-18.34x4.38x-7.67x-.--% 23.22B
25.44x5.01x13.23x-.--% 20.33B
24.96x4.84x15.73x-.--% 17.91B
-612.56x37.5x-1557.05x-.--% 15.76B
45.31x18.35x47.24x0.08% 15B
17.3x5.01x11.68x-.--% 13.82B
Average -51.08x -0.28x -147.89x 0.18% 23.89B
Weighted average by Cap. -26.12x 9.57x -92.27x 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.