Company Valuation: Monte Rosa Therapeutics, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 949.7 368.3 282.8 426.4 1,021 1,342 - -
Change - -61.22% -23.21% 50.74% 139.48% 31.39% - -
Enterprise Value (EV) 603.6 105.5 50.43 54.22 1,021 1,342 1,342 1,342
Change - -82.52% -52.19% 7.5% 1,783.24% 31.39% 0% 0%
P/E -6.9x -3.31x -2.15x -7.08x -34.1x -8.51x -7.11x -7.34x
PBR 2.75x 1.32x 1.58x 1.91x - - - -
PEG - 0.1x -0.1x 0.1x 0.6x -0x -0.4x 2.31x
Capitalization / Revenue - - - 5.64x 8.26x 40.6x 47.8x 15.7x
EV / Revenue - - - 0x 0x 40.6x 47.8x 15.7x
EV / EBITDA - - - - - - - -
EV / EBIT -0x -0x -0x -0x -0x -6.38x -5.31x -5.15x
EV / FCF -0x -0x -0x 0x -0x -15.7x -25x -28.3x
FCF Yield -7.28% -28.6% -22.2% 8.91% -2.69% -6.38% -4.01% -3.53%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -2.96 -2.3 -2.63 -0.98 -0.46 -1.865 -2.235 -2.164
Distribution rate - - - - - - - -
Net sales 1 - - - 75.62 123.7 33.08 28.05 85.5
EBITDA -70.75 -108.6 -137.1 -72.99 - - - -
EBIT 1 -72.88 -112.4 -143.3 -81.11 -54.21 -210.2 -252.8 -260.4
Net income 1 -73.96 -108.5 -135.4 -72.7 -38.63 -189.1 -237.9 -246.4
Net Debt -346.1 -262.8 -232.4 -372.1 - - - -
Reference price 2 20.42 7.61 5.65 6.94 15.68 15.88 15.88 15.88
Nbr of stocks (in thousands) 46,506 48,399 50,062 61,436 65,118 84,479 - -
Announcement Date 29/3/22 16/3/23 14/3/24 20/3/25 17/3/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-8.51x - - - 1.33B
33.27x5.94x17.68x0.96% 48.7B
-22.15x304.02x-19.9x-.--% 42.05B
29.93x2.99x12.91x-.--% 38.26B
43.85x4.94x27.58x-.--% 37.5B
29.67x8.57x21.53x0.39% 31.44B
33.27x5.44x24.74x-.--% 16.33B
23.25x2.04x8.83x1.16% 13.98B
53.86x3.78x14.82x-.--% 12.68B
Average 24.05x 42.22x 13.52x 0.31% 26.92B
Weighted average by Cap. 24.56x 57.31x 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. GLUE Stock
  4. Valuation Monte Rosa Therapeutics, Inc.