Company Valuation: Pluri Inc.

Data adjusted to current consolidation scope
Fiscal Period: June 2020 2021 2022 2023 2024 2025
Market Cap 1 220.2 125.9 39.79 32.98 30.76 38.77
Change - -42.83% -68.39% -17.11% -6.74% 26.06%
Enterprise Value (EV) 1 176 85.51 13.57 22.71 30.38 52.21
Change - -51.41% -84.13% 67.33% 33.77% 71.84%
P/E -5.52x -2.23x -0.96x -1.04x -1.45x -1.39x
PBR 4.02x 2.21x 1.33x 2.48x 326x -5.71x
PEG - -0.2x 0x 0x 0x 0.1x
Capitalization / Revenue 9,573x - 170x 115x 94.3x 29x
EV / Revenue 7,651x - 58x 79.1x 93.2x 39.1x
EV / EBITDA -6.31x -1.74x -0.33x -0.84x -1.39x -2.39x
EV / EBIT -5.97x -1.69x -0.33x -0.83x -1.37x -2.35x
EV / FCF -11.1x -6.81x -0.62x -1.6x -2.37x -3.88x
FCF Yield -9.03% -14.7% -161% -62.5% -42.2% -25.7%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -12.82 -14.19 -10.25 -6.182 -3.986 -3.564
Distribution rate - - - - - -
Net sales 1 0.023 - 0.234 0.287 0.326 1.336
EBITDA 1 -27.91 -49.25 -40.54 -26.88 -21.9 -21.86
EBIT 1 -29.48 -50.62 -41.59 -27.25 -22.16 -22.18
Net income 1 -29.15 -49.86 -41.24 -28.32 -20.89 -22.58
Net Debt 1 -44.2 -40.37 -26.21 -10.27 -0.373 13.44
Reference price 2 70.720 31.680 9.840 6.416 5.780 4.950
Nbr of stocks (in thousands) 3,113 3,973 4,043 5,140 5,321 7,833
Announcement Date 10/09/20 13/09/21 21/09/22 12/09/23 18/09/24 17/09/25
1USD in Million2USD
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 19.21M
32.25x5.76x17.3x1.02% 46.86B
-23.62x354.58x-21.66x-.--% 40.23B
48.91x4.94x31.87x-.--% 36.23B
25.32x2.8x12.1x-.--% 34.72B
27.42x8.04x20.17x0.41% 27.89B
34.31x5.61x25.58x-.--% 16.79B
22.12x1.95x8.48x1.19% 13.12B
23.43x1.87x11.34x-.--% 12.7B
Average 23.77x 48.19x 13.15x 0.33% 25.4B
Weighted average by Cap. 22.49x 66.41x 12.08x 0.33%

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. PLUR Stock
  4. Valuation Pluri Inc.