Company Valuation: Legend Biotech Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Capitalization 1 7,175 8,357 10,938 5,969 4,015 3,457 - -
Change - 16.46% 30.89% -45.43% -32.74% -13.91% - -
Enterprise Value (EV) 1 6,446 7,855 9,959 4,496 3,480 2,610 2,322 1,854
Change - 21.86% 26.78% -54.85% -22.6% -25.01% -11.03% -20.15%
P/E ratio -17x -17.8x -20.5x -33.9x -13.4x 301x 18.7x 13.9x
PBR 15.3x - 8.75x 5.74x 4.01x 3.22x 2.54x 1.89x
PEG - -8.13x -4.1x 0.5x -0.2x -3x 0x 0.4x
Capitalization / Revenue 79.9x 71.4x 38.4x 9.52x 3.9x 2.41x 1.89x 1.63x
EV / Revenue 71.8x 67.1x 34.9x 7.17x 3.38x 1.82x 1.27x 0.87x
EV / EBITDA -17.9x -17.7x -25.4x -39.7x -15x 20.8x 6.21x 3.09x
EV / EBIT -17.3x -17.2x -24.1x -32.9x -13.3x 35.2x 6.39x 3.36x
EV / FCF -26.6x -33.1x -24.1x -28.4x -27x 19.4x 5.57x 2.93x
FCF Yield -3.76% -3.02% -4.15% -3.52% -3.7% 5.15% 17.9% 34.2%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -2.74 -2.8 -2.94 -0.96 -1.62 0.062 0.9975 1.343
Distribution rate - - - - - - - -
Net sales 1 89.79 117 285.1 627.2 1,029 1,436 1,831 2,121
EBITDA 1 -360.6 -443.2 -392.1 -113.2 -232.2 125.2 373.6 599.1
EBIT 1 -373 -455.8 -412.6 -136.5 -261.2 74.05 363.6 552.3
Net income 1 -386.2 -446.3 -518.3 -177 -296.8 67.01 320.2 501.1
Net Debt 1 -729.5 -501.5 -979.4 -1,473 -534.9 -846.9 -1,135 -1,603
Reference price 2 46.61 49.92 60.17 32.54 21.74 18.69 18.69 18.69
Nbr of stocks (in thousands) 153,946 167,403 181,789 183,451 184,690 184,943 - -
Announcement Date 18/3/22 30/3/23 11/3/24 11/3/25 10/3/26 - - -
1USD in Million2USD
Estimates

P/E ratio, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
285.32x1.69x19.52x-.--% 3.27B
27.75x7.34x21.87x0.05% 49.28B
18.15x5.47x12.43x1.63% 46.64B
-58.3x18.85x-63.74x-.--% 32.62B
-18.44x4.15x-8.2x-.--% 24.45B
28.05x5.48x15.24x-.--% 18.64B
23.17x4.05x12.38x-.--% 17.27B
-392.22x32.75x1803.08x-.--% 16.21B
-16.08x1793.25x-22.42x-.--% 15.53B
-203.55x49.51x-196.64x-.--% 14.5B
Average -30.61x 192.25x 159.35x 0.17% 23.84B
Weighted average by Cap. -32.89x 128.39x 108.88x 0.33%

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

  1. Stock Market
  2. Equities
  3. LEGN Stock
  4. Valuation Legend Biotech Corporation