Company Valuation: Exscientia plc

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 23/3/22 23/3/23 21/3/24
1GBP in Million2GBP
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 633M
21.73x7.76x15.59x1.37% 74.68B
30.5x8.78x27.34x0.04% 58.7B
33.66x6.05x18.11x0.96% 48.36B
-20.81x215.3x-22.29x-.--% 43.05B
33.24x3.23x13.97x-.--% 42.48B
48.26x5.5x30.21x-.--% 41.39B
27.77x7.89x20.51x0.41% 31.29B
-14.93x5.54x-6.96x-.--% 23.93B
-61.76x11.97x-60.92x-.--% 22.22B
Average 10.85x 30.22x 3.95x 0.31% 38.67B
Weighted average by Cap. 17.34x 30.22x 9.46x 0.42%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Exscientia plc

Historical PBR trend

Valuation ratios - PBR - Exscientia plc

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Exscientia plc

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Exscientia plc

  1. Stock Market
  2. Stocks
  3. EXAI Stock
  4. Valuation Exscientia plc