Suspension of trading

Valuation Exscientia plc

Stocks

Delayed Nasdaq Other stock markets 01:00:00 20/11/2024 +04			5-day change	1st Jan Change
4.840 ^USD	+3.20%		-.--%	-

21/11/24	Exscientia plc(NasdaqGS:EXAI) dropped from S&P Global BMI Index	CI
20/11/24	Recursion Pharmaceuticals, Exscientia Complete Business Combination	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023
Market Cap ¹	1,757	543.6	628.7
Change	-	-69.06%	15.67%
Enterprise Value (EV) ¹	1,200	51.65	284.6
Change	-	-95.69%	451%
P/E	-14.8x	-4.55x	-4.28x
PBR	3.11x	1.14x	1.78x
PEG	-0x	3.03x	-0.2x
Capitalization / Revenue	64.2x	20x	31.3x
EV / Revenue	43.9x	1.9x	14.2x
EV / EBITDA	-23.4x	-0.32x	-1.75x
EV / EBIT	-22x	-0.31x	-1.63x
EV / FCF	-	-	-
FCF Yield	-	-	-
Dividend per Share ²	-	-	-
Rate of return	-	-	-
EPS ²	-0.9871	-0.9722	-1.175
Distribution rate	-	-	-
Net sales ¹	27.36	27.22	20.08
EBITDA ¹	-51.31	-159.9	-162.5
EBIT ¹	-54.64	-167.6	-174.5
Net income ¹	-49.23	-118.7	-146
Net Debt ¹	-557	-491.9	-344.1
Reference price ²	14.593	4.424	5.032
Nbr of stocks (in thousands)	120,388	122,878	124,940
Announcement Date	23/03/22	23/03/23	21/03/24

¹GBP in Million²GBP

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
EXSCIENTIA PLC	-	-	-	-	633M
LONZA GROUP AG	35.1x	6.14x	18.98x	0.94%	50.35B
REVOLUTION MEDICINES, INC.	-23.1x	337.19x	-21.24x	-.--%	39.21B
IQVIA HOLDINGS INC.	25.17x	2.79x	12.05x	-.--%	34.52B
BEONE MEDICINES AG	46.88x	4.72x	30.24x	-.--%	34.6B
CELLTRION, INC.	27.13x	7.96x	19.97x	0.42%	27.05B
MEDPACE HOLDINGS, INC.	31.25x	5.03x	22.91x	-.--%	15.11B
EUROFINS SCIENTIFIC SE	24.07x	2.05x	9x	1.11%	13.85B
ICON PUBLIC LIMITED COMPANY	24.32x	1.93x	11.7x	-.--%	13.18B
Average	23.85x	45.98x	12.95x	0.31%	25.39B
Weighted average by Cap.	22.88x	62.03x	12.07x	0.32%