Company Valuation: SpringWorks Therapeutics, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2019 2020 2021 2022 2023 2024
Market Cap 1 1,655 3,476 3,020 1,616 2,630 2,687
Change - 109.99% -13.11% -46.49% 62.74% 2.16%
Enterprise Value (EV) 1 1,328 2,917 2,589 1,024 1,975 2,233
Change - 119.7% -11.25% -60.43% 92.75% 13.08%
P/E -10.1x -68.9x -17.3x -5x -7.09x -10.4x
PBR 5.14x 6.27x 7.16x 2.9x 4.28x 5.59x
PEG - 1x -0x -0.1x 6.65x 0.3x
Capitalization / Revenue - 99,312,098x - - 482,854,888x 14,023,842x
EV / Revenue - - - - - -
EV / EBITDA -22.5x -63.4x -15x -3.66x -5.78x -8.13x
EV / EBIT -22.4x -63x -14.9x -3.65x -5.76x -8.03x
EV / FCF -46.7x -181x -40.8x -11.6x -17.4x -20x
FCF Yield -2.14% -0.55% -2.45% -8.62% -5.73% -5%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -3.81 -1.053 -3.586 -5.206 -5.15 -3.482
Distribution rate - - - - - -
Net sales - 35 - - 5.447 191.6
EBITDA 1 -59.05 -45.98 -173 -279.9 -341.3 -274.7
EBIT 1 -59.24 -46.32 -173.5 -280.7 -343 -278.1
Net income 1 -58.31 -45.57 -173.9 -277.4 -325.1 -258.1
Net Debt 1 -327.7 -559.1 -431.4 -591.8 -655.5 -454
Reference price 2 38.49 72.52 61.98 26.01 36.50 36.13
Nbr of stocks (in thousands) 43,006 47,931 48,727 62,137 72,058 74,365
Announcement Date 12/03/20 25/02/21 24/02/22 28/02/23 27/02/24 20/02/25
1USD in Million2USD
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 3.54B
17.24x3.69x9.5x0.59% 66.32B
26.03x5.39x15.83x0.6% 52.6B
33.71x11.47x21.71x-.--% 43.27B
-42.82x3.08x9.11x3.53% 38.64B
24.39x3.47x11.8x-.--% 29.62B
56.3x3.29x27.65x-.--% 23.31B
-6.59x9.17x-5.65x-.--% 22.62B
65.79x6.47x44.55x-.--% 20.22B
24.1x5.16x13.51x-.--% 16.29B
Average 22.02x 5.69x 16.45x 0.53% 31.64B
Weighted average by Cap. 18.94x 5.58x 15.15x 0.66%

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. SWTX Stock
  4. Valuation SpringWorks Therapeutics, Inc.