Company Valuation: Scinai Immunotherapeutics Ltd.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 32.39 43.42 10.32 2.591 2.853 2.47
Change - 34.05% -76.24% -74.89% 10.12% -13.44%
Enterprise Value (EV) 1 90.13 59.12 17.78 18.28 2.975 3.076
Change - -34.41% -69.92% 2.8% -83.73% 3.38%
P/E -6.99x -0.83x -0.74x -0.36x - -0.2x
PBR -2.22x 1.9x -5.52x -0.61x 0.66x 1x
PEG - -0x 0x 0x - -
Capitalization / Revenue - - - - 4,336,274x 1,883,846x
EV / Revenue - - - - - -
EV / EBITDA 10.2x -1.77x -1.69x -1.99x -0.43x -0.5x
EV / EBIT 12.3x -1.7x -1.61x -1.88x -0.34x -0.41x
EV / FCF -14.9x -4.18x -2.07x -3.1x -0.78x -0.92x
FCF Yield -6.7% -23.9% -48.2% -32.3% -128% -108%
Dividend per Share 3 - - - - - -
Rate of return - - - - - -
EPS 3 -40.2 -283.2 -40 -16.64 - -3.558
Distribution rate - - - - - -
Net sales - - - - 0.658 1.311
EBITDA 1 8.84 -33.31 -10.5 -9.192 -6.989 -6.121
EBIT 1 7.334 -34.83 -11.06 -9.706 -8.638 -7.542
Net income 1 -4.455 -39.98 -5.796 -6.5 4.796 -8.307
Net Debt 1 57.74 15.7 7.467 15.69 0.122 0.606
Reference price 3 281.0000 235.0000 29.6000 5.9540 3.3450 0.7121
Nbr of stocks (in thousands) 115 185 349 435 853 3,468
Announcement Date 13/05/21 28/03/22 17/04/23 15/05/24 07/05/25 01/04/26
1USD in Million2ILS in Million3USD
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 971K
33.6x6x17.84x0.95% 49.47B
-21.68x304.44x-21.6x-.--% 43.97B
46.07x5.25x28.89x-.--% 39.6B
30.74x3.05x13.16x-.--% 39.29B
30.33x8.75x21.99x0.38% 32.43B
33.59x5.5x24.99x-.--% 16.49B
23.22x2.04x8.82x1.16% 14.01B
65.72x3.81x14.73x-.--% 12.77B
Average 30.20x 42.35x 13.60x 0.31% 27.56B
Weighted average by Cap. 25.98x 58.31x 12.22x 0.31%

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. SCNI Stock
  4. Valuation Scinai Immunotherapeutics Ltd.