Company Valuation: Amphastar Pharmaceuticals, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 1,114 1,354 2,963 1,785 1,231 1,005 - -
Change - 21.52% 118.8% -39.75% -31.07% -18.35% - -
Enterprise Value (EV) 1 1,114 1,354 2,963 2,235 1,231 1,308 1,189 1,062
Change - 21.52% 118.8% -24.56% -44.95% 6.3% -9.12% -10.64%
P/E 18.6x 16.1x 23.8x 12.1x 13.2x 10.9x 8.95x 9.52x
PBR - - - 2.41x 1.55x 1.14x - -
PEG - 0.4x 0.5x 0.7x -0.4x 1.58x 0.4x -1.57x
Capitalization / Revenue 2.55x 2.71x 4.6x 2.44x 1.71x 1.34x 1.28x 1.24x
EV / Revenue 2.55x 2.71x 4.6x 3.05x 1.71x 1.75x 1.52x 1.31x
EV / EBITDA 11.2x 9.21x 10.4x 7.18x 4.97x 6.12x 5.58x 5.07x
EV / EBIT 14.5x 11.1x 12.1x 8.66x 5.7x 7.23x 6.45x 5.46x
EV / FCF - 20.8x - 13x 10.2x 9.62x 9.91x 8.36x
FCF Yield - 4.81% - 7.71% 9.85% 10.4% 10.1% 12%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 1.25 1.74 2.6 3.06 2.03 2.17 2.64 2.48
Distribution rate - - - - - - - -
Net sales 1 437.8 499 644.4 732 719.9 747.7 784.4 808.2
EBITDA 1 99.1 147.1 283.9 311.1 247.5 213.9 213.1 209.7
EBIT 1 76.9 121.8 245.8 258.2 215.9 180.9 184.4 194.4
Net income 1 62.12 91.39 137.5 159.5 98.09 99.32 115.4 111.1
Net Debt 1 - - - 450 - 303.4 184.1 57.6
Reference price 2 23.29 28.02 61.85 37.13 26.78 23.62 23.62 23.62
Nbr of stocks (in thousands) 47,849 48,331 47,907 48,081 45,952 42,538 - -
Announcement Date 3/10/22 2/28/23 2/28/24 2/27/25 2/26/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
10.88x1.75x6.12x-.--% 1B
32.78x11.92x24.16x0.6% 1,028B
30.03x6.68x18.7x1.99% 651B
33.38x7.81x16.15x2.6% 466B
19.33x4.72x11.71x2.81% 346B
19.72x5.16x12.79x3.11% 266B
21.26x4.42x12.58x1.99% 259B
24.43x6.42x11.43x2.62% 208B
12.52x4.56x9.46x4.01% 191B
-45.4x6.61x25.81x2.19% 186B
Average 15.89x 6.00x 14.89x 2.19% 360.27B
Weighted average by Cap. 23.67x 7.72x 17.83x 1.99%

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. AMPH Stock
  4. Valuation Amphastar Pharmaceuticals, Inc.
-40%: Exceptional extension
d
:
:
SEIZE THE OFFER!