Company Valuation: Arvinas, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 4,343 1,821 2,799 1,317 761.7 496.9 - -
Change - -58.07% 53.71% -52.94% -42.17% -34.76% - -
Enterprise Value (EV) 1 4,237 611.1 1,539 278.4 76.7 46.19 190.1 194.5
Change - -85.58% 151.78% -81.9% -72.45% -39.77% 311.54% 2.33%
P/E -21.5x -6.44x -6.22x -6.92x -10.4x -338x -2.18x -2.52x
PBR 5.57x 3.22x 3.46x 2.35x 2.01x 1.1x 2.07x 3.64x
PEG - -0.2x -0.3x 0.1x 0.2x 3.4x -0x 0.2x
Capitalization / Revenue 93x 13.9x 35.7x 5x 2.9x 1.68x 7.74x 7.07x
EV / Revenue 90.7x 4.65x 19.6x 1.06x 0.29x 0.16x 2.96x 2.77x
EV / EBITDA -22.2x -2.38x -3.88x -1.13x -0.66x -1.41x -0.72x -1x
EV / EBIT -21.7x -2.32x -3.83x -1.11x -0.65x -2.29x -0.74x -0.8x
EV / FCF 7.64x -2.18x -4.39x -1.07x -0.28x -0.61x -1.35x -0.97x
FCF Yield 13.1% -45.9% -22.8% -93.8% -359% -164% -73.9% -103%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -3.82 -5.31 -6.62 -2.77 -1.14 -0.0225 -3.482 -3.01
Distribution rate - - - - - - - -
Net sales 1 46.7 131.4 78.5 263.4 262.6 296.1 64.19 70.3
EBITDA 1 -190.5 -256.9 -396.7 -245.6 -115.5 -32.71 -265.3 -194.1
EBIT 1 -195.3 -263.2 -401.5 -250.2 -118.5 -20.17 -256.4 -241.8
Net income 1 -191 -282.5 -367.3 -198.9 -80.8 -0.6664 -247.8 -252.3
Net Debt 1 -106.2 -1,210 -1,260 -1,039 -685 -450.7 -306.8 -302.4
Reference price 2 82.140 34.210 41.160 19.170 11.860 7.600 7.600 7.600
Nbr of stocks (in thousands) 52,872 53,228 67,999 68,713 64,224 65,386 - -
Announcement Date 2/28/22 2/23/23 2/27/24 2/11/25 2/24/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-337.78x0.16x-1.41x-.--% 497M
16.92x6.39x12.26x1.77% 64.14B
30.57x8.11x26.59x0.05% 55.53B
36.68x6.52x19.45x0.88% 53.03B
35.39x3.41x14.74x-.--% 45.99B
49.25x5.68x31.09x-.--% 42.45B
-19.59x189.6x-20.86x-.--% 40.45B
31.7x8.06x20.96x0.41% 32.25B
47.12x8.37x28.08x-.--% 34.47B
27.96x5.9x15.29x-.--% 24.23B
Average -8.18x 24.22x 14.62x 0.31% 39.3B
Weighted average by Cap. 27.50x 25.35x 16.44x 0.45%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Arvinas, Inc.

Historical PBR trend

Valuation ratios - PBR - Arvinas, Inc.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Arvinas, Inc.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Arvinas, Inc.


Year-on-year evolution of the Yield

Valuation ratios - Yield - Arvinas, Inc.
  1. Stock Market
  2. Stocks
  3. ARVN Stock
  4. Valuation Arvinas, Inc.