Company Valuation: Addex Therapeutics Ltd

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 53.24 39.42 10.39 6.181 5.624 6.458
Change - -25.96% -73.65% -40.48% -9.01% 14.83%
Enterprise Value (EV) 1 35.11 19.42 3.801 2.66 2.324 4.854
Change - -44.7% -80.42% -30.02% -12.62% 108.84%
P/E -4.13x -2.31x -0.22x -0.32x 0.8x -0.88x
PBR 3.69x 2.33x 1.58x 5.03x 0.58x 1.37x
PEG - 0.35x -0.09x 0x -0x 0x
Capitalization / Revenue 13.7x 12.5x 7.19x 3.75x 13.7x 37.4x
EV / Revenue 9.05x 6.16x 2.63x 1.62x 5.67x 28.1x
EV / EBITDA -2.87x -1.25x -0.19x -0.26x -0.91x -1.72x
EV / EBIT -2.87x -1.25x -0.19x -0.26x -0.84x -1.72x
EV / FCF -4.47x -2.37x -0.42x -0.63x -0.77x -3.83x
FCF Yield -22.4% -42.2% -240% -159% -130% -26.1%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.4819 -0.4499 -0.4604 -0.1421 0.0719 -0.0627
Distribution rate - - - - - -
Net sales 1 3.879 3.153 1.445 1.647 0.41 0.1729
EBITDA 1 -12.22 -15.48 -20.49 -10.26 -2.563 -2.814
EBIT 1 -12.24 -15.51 -20.52 -10.28 -2.755 -2.815
Net income 1 -12.86 -15.35 -20.8 -10.56 7.056 -6.728
Net Debt 1 -18.13 -20 -6.584 -3.521 -3.3 -1.604
Reference price 2 1.9900 1.0400 0.1006 0.0460 0.0572 0.0554
Nbr of stocks (in thousands) 26,754 37,903 103,234 134,374 98,324 116,571
Announcement Date 3/11/21 3/10/22 3/30/23 4/18/24 5/15/25 4/30/26
1CHF in Million2CHF
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 3.13M
21.73x7.77x15.61x1.37% 74.41B
30.79x8.87x27.62x0.04% 59.26B
32.79x5.89x17.64x0.99% 47.14B
33.58x3.26x14.07x-.--% 42.91B
-21.23x229.92x-22.88x-.--% 44.13B
46.86x5.42x29.73x-.--% 40.79B
27.79x7.97x20.59x0.41% 30.77B
33.94x7.26x18.84x-.--% 29.31B
-66.62x12.77x-65.09x-.--% 23.71B
Average 15.51x 32.13x 6.24x 0.31% 39.24B
Weighted average by Cap. 19.55x 32.23x 10.39x 0.42%

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. ADXN Stock
  4. Valuation Addex Therapeutics Ltd