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 1,231 936.7 - -
Change - 21.52% 118.8% -39.75% -31.07% -23.88% - -
Enterprise Value (EV) 1 1,114 1,354 2,963 2,235 1,231 1,240 1,121 994.3
Change - 21.52% 118.8% -24.56% -44.95% 0.77% -9.62% -11.29%
P/E 18.6x 16.1x 23.8x 12.1x 13.2x 10.1x 8.34x 8.88x
PBR - - - 2.41x 1.55x 1.06x - -
PEG - 0.4x 0.5x 0.7x -0.4x 1.46x 0.4x -1.47x
Capitalization / Revenue 2.55x 2.71x 4.6x 2.44x 1.71x 1.25x 1.19x 1.16x
EV / Revenue 2.55x 2.71x 4.6x 3.05x 1.71x 1.66x 1.43x 1.23x
EV / EBITDA 11.2x 9.21x 10.4x 7.18x 4.97x 5.8x 5.26x 4.74x
EV / EBIT 14.5x 11.1x 12.1x 8.66x 5.7x 6.85x 6.08x 5.11x
EV / FCF - 20.8x - 13x 10.2x 9.12x 9.34x 7.83x
FCF Yield - 4.81% - 7.71% 9.85% 11% 10.7% 12.8%
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 22.02 22.02 22.02
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.($)
10.15x1.66x5.8x-.--% 937M
33.86x12.29x24.9x0.58% 1,060B
30.03x - - 1.99% 651B
33.56x7.77x16.15x2.61% 465B
20.52x4.87x12.06x2.71% 365B
22.43x5.77x14.31x2.77% 300B
21.39x4.38x12.52x2.01% 258B
27.85x7.18x12.75x2.29% 238B
13.86x4.91x10.27x3.71% 210B
-45.25x6.53x25.49x2.23% 184B
Average 16.84x 6.15x 14.92x 2.09% 373.13B
Weighted average by Cap. 24.66x 8.19x 18.08x 1.93%

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.