|
Market Closed -
Sao Paulo
23:38:37 05/10/2026 +04
|
5-day change | 1st Jan Change | ||
| 78.80 BRL | -10.74% |
|
-8.61% | +0.72% |
| 09-28 | UBS Raises Vertex Pharmaceuticals Price Target to $615 From $585, Maintains Buy Rating | MT |
| 09-23 | TD Cowen Adjusts PT on Vertex Pharmaceuticals to $550 From $525, Maintains Buy Rating | MT |
Company Valuation: Vertex Pharmaceuticals Incorporated
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 55,834 | 74,127 | 104,849 | 103,707 | 115,026 | 127,618 | - | - |
| Change | - | 32.76% | 41.44% | -1.09% | 10.91% | 10.95% | - | - |
| Enterprise Value (EV) 1 | 48,309 | 63,349 | 93,630 | 97,591 | 108,418 | 122,075 | 118,038 | 115,038 |
| Change | - | 31.13% | 47.8% | 4.23% | 11.09% | 12.6% | -3.31% | -2.54% |
| P/E | 24.4x | 22.5x | 29.3x | -194x | 29.6x | 51.7x | 27.3x | 23x |
| PBR | 5.53x | 5.33x | 5.96x | 6.4x | 6.17x | 8.17x | 6.48x | 5.26x |
| PEG | - | 0.5x | 3.51x | 2x | -0x | -1.4x | 0.3x | 1.2x |
| Capitalization / Revenue | 7.37x | 8.3x | 10.6x | 9.41x | 9.58x | 9.63x | 8.77x | 7.76x |
| EV / Revenue | 6.38x | 7.09x | 9.49x | 8.86x | 9.03x | 9.21x | 8.11x | 7x |
| EV / EBITDA | 10.8x | 12.8x | 20.6x | 108x | 19.8x | 31.6x | 19x | 16.8x |
| EV / EBIT | 11.1x | 13.2x | 21.4x | 140x | 20.6x | 25.4x | 19.7x | 16.6x |
| EV / FCF | 20.1x | 16.1x | 28.1x | -123x | 33.9x | 67.7x | 25.3x | 22.7x |
| FCF Yield | 4.99% | 6.2% | 3.56% | -0.81% | 2.95% | 1.48% | 3.95% | 4.4% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | 9.01 | 12.82 | 13.89 | -2.08 | 15.32 | 9.731 | 18.46 | 21.86 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 7,574 | 8,931 | 9,869 | 11,020 | 12,001 | 13,248 | 14,551 | 16,439 |
| EBITDA 1 | 4,470 | 4,941 | 4,556 | 902.8 | 5,473 | 3,864 | 6,205 | 6,860 |
| EBIT 1 | 4,344 | 4,793 | 4,375 | 695.6 | 5,263 | 4,802 | 6,007 | 6,942 |
| Net income 1 | 2,342 | 3,322 | 3,620 | -535.6 | 3,953 | 2,535 | 4,836 | 5,698 |
| Net Debt 1 | -7,525 | -10,778 | -11,218 | -6,116 | -6,608 | -5,542 | -9,579 | -12,580 |
| Reference price 2 | 219.60 | 288.78 | 406.89 | 402.70 | 453.36 | 503.50 | 503.50 | 503.50 |
| Nbr of stocks (in thousands) | 254,252 | 256,691 | 257,683 | 257,529 | 253,719 | 253,461 | - | - |
| Announcement Date | 26/01/22 | 07/02/23 | 05/02/24 | 10/02/25 | 12/02/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 32.45x | 11.78x | 23.93x | 0.61% | 1,019B | |
| 28.48x | 6.32x | 17.74x | 2.09% | 610B | |
| 33.26x | 7.78x | 16.08x | 2.64% | 470B | |
| 104.98x | 5.87x | 24.89x | 2.36% | 344B | |
| 18.81x | 4.58x | 11.36x | 2.9% | 336B | |
| 19.83x | 5.17x | 12.78x | 3.09% | 266B | |
| 20.02x | 4.17x | 11.86x | 2.13% | 241B | |
| 25.46x | 6.66x | 11.86x | 2.5% | 218B | |
| -43.78x | 6.39x | 24.97x | 2.27% | 179B | |
| Average | 26.61x | 6.52x | 17.28x | 2.29% | 409.2B | |
| Weighted average by Cap. | 31.58x | 7.62x | 18.59x | 1.96% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- VRTX Stock
- VRTX34 Stock
- Valuation Vertex Pharmaceuticals Incorporated
Select your edition
All financial news and data tailored to specific country editions
