Company Valuation: Adaptimmune Therapeutics plc

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 834.3 585.8 239.2 180.1 137.8 6.891
Change - -29.79% -59.17% -24.7% -23.47% -95%
Enterprise Value (EV) 1 489.8 241.7 57.66 58.4 60.45 -4.978
Change - -50.66% -76.14% 1.29% 3.5% -108.23%
P/E -5.9x -3.7x -1.42x -1.4x -1.8x 0.33x
PBR 2.45x 2.85x 2.93x 4.56x 11.6x 0.22x
PEG - -0.3x -1.23x 0x 0x -0x
Capitalization / Revenue 211x 95.3x 8.81x 2.99x 0.77x 1.16x
EV / Revenue 124x 39.3x 2.12x 0.97x 0.34x -0.84x
EV / EBITDA -3.89x -1.55x -0.37x -0.46x -1.47x 0.09x
EV / EBIT -3.67x -1.49x -0.36x -0.42x -1.15x 0.08x
EV / FCF -7.8x -3.22x -0.53x -0.79x 27.8x 0.08x
FCF Yield -12.8% -31% -190% -126% 3.59% 1,238%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.9132 -1.015 -1.026 -0.5663 -0.3 0.0789
Distribution rate - - - - - -
Net sales 1 3.958 6.149 27.15 60.28 178 5.924
EBITDA 1 -125.8 -155.7 -155.6 -128.2 -41.18 -57.56
EBIT 1 -133.4 -162.2 -161.7 -138 -52.41 -64.12
Net income 1 -130.1 -158.1 -165.5 -113.9 -70.81 25.21
Net Debt 1 -344.5 -344.1 -181.5 -121.7 -77.4 -11.87
Reference price 2 5.3900 3.7500 1.4600 0.7930 0.5387 0.0260
Nbr of stocks (in thousands) 154,779 156,204 163,829 227,122 255,883 265,052
Announcement Date 2/25/21 3/14/22 3/6/23 3/6/24 3/24/25 5/19/26
1USD in Million2USD
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 9.54M
16.14x3.5x9.43x0.63% 63.43B
27.43x5.57x16.28x0.57% 55.14B
34.24x11.59x21.87x-.--% 41.58B
-51.08x3.04x8.99x3.59% 37.99B
32.23x3.47x10.65x-.--% 29.47B
-6.99x9.78x-5.96x-.--% 23.97B
16.16x2.97x9.17x-.--% 21.67B
49.16x5.39x37.35x-.--% 17.28B
26.1x5.41x14.54x-.--% 16.7B
Average 15.93x 5.63x 13.59x 0.53% 30.72B
Weighted average by Cap. 14.44x 5.57x 13.04x 0.68%

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. ADAPY Stock
  4. Valuation Adaptimmune Therapeutics plc