Company Valuation: Exact Sciences Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 21,070 13,412 8,797 13,379 10,399 19,273
Change - -36.35% -34.41% 52.09% -22.27% 85.32%
Enterprise Value (EV) 1 20,981 14,782 10,623 15,168 12,137 20,843
Change - -29.55% -28.14% 42.79% -19.98% 71.73%
P/E -23.6x -22.4x -14x -65.3x -10.1x -92.2x
PBR 7.48x 3.99x 2.89x 4.27x 4.34x 8.07x
PEG - 0.6x -8.18x 1x -0x 1.1x
Capitalization / Revenue 14.1x 7.59x 4.22x 5.35x 3.77x 5.94x
EV / Revenue 14.1x 8.37x 5.1x 6.07x 4.4x 6.42x
EV / EBITDA -50.1x -29.1x -25.1x -148x 526x 292x
EV / EBIT -36x -21.5x -17.1x -49.1x -63.3x -139x
EV / FCF -141x 1,095x -39.7x 165x 216x 73.9x
FCF Yield -0.71% 0.09% -2.52% 0.61% 0.46% 1.35%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -5.614 -3.476 -3.536 -1.133 -5.59 -1.102
Distribution rate - - - - - -
Net sales 1 1,491 1,767 2,084 2,500 2,759 3,247
EBITDA 1 -418.7 -508.2 -423.4 -102.2 23.07 71.46
EBIT 1 -582 -688.5 -620.9 -308.8 -191.8 -150.1
Net income 1 -848.5 -595.6 -623.5 -204.1 -1,029 -207.9
Net Debt 1 -88.84 1,370 1,825 1,789 1,738 1,570
Reference price 2 132.49 77.83 49.51 73.98 56.19 101.56
Nbr of stocks (in thousands) 159,030 172,319 177,684 180,850 185,076 189,766
Announcement Date 16/02/21 22/02/22 21/02/23 21/02/24 19/02/25 13/02/26
1USD in Million2USD
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 20.03B
55.94x7.32x27.47x-.--% 4.83B
-45.43x11.27x-9517.26x-.--% 3.35B
-7.79x4.66x-7.34x-.--% 1.9B
3842.67x - - - 1.49B
-20.06x4.42x30.28x-.--% 917M
15.87x - - 3.93% 842M
Average 640.20x 6.92x -2,366.71x 0.79% 4.76B
Weighted average by Cap. 436.62x 7.83x -2,890.02x 0.28%

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. EXAS Stock
  4. Valuation Exact Sciences Corporation