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 1,577 - -
Change - -61.22% -23.21% 50.74% 139.48% 54.47% - -
Enterprise Value (EV) 603.6 105.5 50.43 54.22 1,021 1,577 1,577 1,577
Change - -82.52% -52.19% 7.5% 1,783.24% 54.47% 0% 0%
P/E -6.9x -3.31x -2.15x -7.08x -34.1x -11.3x -10.2x -8.14x
PBR 2.75x 1.32x 1.58x 1.91x - - - -
PEG - 0.1x -0.1x 0.1x 0.6x -0x -0.9x -0.3x
Capitalization / Revenue - - - 5.64x 8.26x 35.5x 27.1x 88.6x
EV / Revenue - - - 0x 0x 35.5x 27.1x 88.6x
EV / EBITDA - - - - - - - -
EV / EBIT -0x -0x -0x -0x -0x -8.44x -7.56x -5.74x
EV / FCF -0x -0x -0x 0x -0x 526x -58.4x 254x
FCF Yield -7.28% -28.6% -22.2% 8.91% -2.69% 0.19% -1.71% 0.39%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -2.96 -2.3 -2.63 -0.98 -0.46 -1.656 -1.836 -2.294
Distribution rate - - - - - - - -
Net sales 1 - - - 75.62 123.7 44.48 58.17 17.8
EBITDA -70.75 -108.6 -137.1 -72.99 - - - -
EBIT 1 -72.88 -112.4 -143.3 -81.11 -54.21 -186.9 -208.7 -274.8
Net income 1 -73.96 -108.5 -135.4 -72.7 -38.63 -167.3 -193.5 -260.3
Net Debt -346.1 -262.8 -232.4 -372.1 - - - -
Reference price 2 20.42 7.61 5.65 6.94 15.68 18.67 18.67 18.67
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 (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
-11.28x - - - 1.58B
30.2x5.35x16.57x1.09% 43.24B
-20.85x310.12x-19.1x-.--% 35.25B
40.55x4.04x25.86x-.--% 30.22B
20.42x2.41x10.42x-.--% 28.01B
28.37x7.35x18.9x0.44% 24.08B
26.74x4.27x19.45x-.--% 13.01B
22.04x1.91x8.4x1.21% 12.7B
-21.01x13.85x-20.61x-.--% 12.54B
Average 12.80x 43.66x 7.49x 0.34% 22.29B
Weighted average by Cap. 16.94x 59.20x 8.40x 0.37%

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.
-40%: Exceptional extension
d
:
:
SEIZE THE OFFER!