Company Valuation: Acadia Pharmaceuticals Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 3,752 2,578 5,140 3,053 4,519 3,437 - -
Change - -31.29% 99.4% -40.6% 48% -23.93% - -
Enterprise Value (EV) 1 3,231 2,161 4,702 2,297 3,699 2,429 2,200 1,706
Change - -33.12% 117.56% -51.14% 61.02% -34.35% -9.39% -22.46%
P/E -22.2x -11.9x -84.6x 13.5x 11.6x 32.7x 23.1x 13.2x
PBR 6.95x 6.44x 11.9x 4.17x 3.66x 2.54x 2.2x 1.84x
PEG - -0.4x 1.2x -0x 0.2x -0.4x 0.6x 0.2x
Capitalization / Revenue 7.75x 4.98x 7.08x 3.19x 4.22x 2.7x 2.4x 2.14x
EV / Revenue 6.67x 4.18x 6.47x 2.4x 3.45x 1.91x 1.54x 1.06x
EV / EBITDA -19.3x -9.75x -69.3x 9.31x 31.7x 21.3x 11.1x 4.94x
EV / EBIT -19x -9.67x -64.1x 9.95x 35.3x 22.4x 12.7x 5.41x
EV / FCF -25.5x -19x 282x 14.6x 35.2x 10.4x 22.8x 5.31x
FCF Yield -3.92% -5.28% 0.35% 6.84% 2.84% 9.6% 4.38% 18.8%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -1.05 -1.34 -0.37 1.36 2.3 0.6106 0.8632 1.506
Distribution rate - - - - - - - -
Net sales 1 484.1 517.2 726.4 957.8 1,072 1,273 1,433 1,604
EBITDA 1 -167.1 -221.6 -67.83 246.7 116.6 114 198.2 345.2
EBIT 1 -170.4 -223.6 -73.38 230.8 104.8 108.4 173.2 315.2
Net income 1 -167.9 -216 -61.29 226.5 391 106.6 157.4 281.7
Net Debt 1 -520.7 -416.8 -438.9 -756 -819.7 -1,009 -1,237 -1,731
Reference price 2 23.34 15.92 31.31 18.35 26.71 19.95 19.95 19.95
Nbr of stocks (in thousands) 160,756 161,931 164,180 166,392 169,182 172,306 - -
Announcement Date 2/28/22 2/27/23 2/27/24 2/26/25 2/25/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
32.67x1.91x21.31x-.--% 3.44B
21.73x7.71x15.48x1.37% 74.16B
29.82x8.57x26.7x0.04% 57.39B
32.98x5.93x17.77x0.98% 47.64B
-21.31x230.81x-22.97x-.--% 44.29B
33.26x3.23x13.97x-.--% 42.5B
46.77x5.41x29.66x-.--% 40.71B
27.63x7.93x20.48x0.41% 30.97B
32.99x7.05x18.3x-.--% 28.53B
-15.1x5.68x-7.14x-.--% 24.34B
Average 22.14x 28.42x 13.36x 0.28% 39.4B
Weighted average by Cap. 22.36x 31.77x 13.62x 0.41%

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. Stocks
  3. ACAD Stock
  4. Valuation Acadia Pharmaceuticals Inc.