Company Valuation: AtaiBeckley

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 1,223 441.2 234.1 223.2 1,486 2,726 - -
Change - -63.92% -46.95% -4.66% 565.64% 83.49% - -
Enterprise Value (EV) 1 861.6 183.2 72.97 175.1 1,230 2,587 2,577 2,727
Change - -78.73% -60.18% 139.93% 602.42% 110.34% -0.36% 5.81%
P/E -6.31x -2.71x -5.64x -1.43x -1.41x -19.2x -17x -17.3x
PBR 3.25x 1.69x 0.96x 1.76x 4.18x 27.1x 13.6x 51.6x
PEG - 0.1x 0.1x -0x -0x 0.2x -1.3x 10.65x
Capitalization / Revenue 60x 1,894x 1,094x 725x 363x 891x 4,543x 4,543x
EV / Revenue 42.3x 786x 341x 568x 301x 845x 4,296x 4,545x
EV / EBITDA -6.35x -1.27x -0.58x -1.71x -1.91x -17x -18.6x -16.1x
EV / EBIT -6.34x -1.27x -0.58x -1.7x -1.91x -16x -15.3x -15.1x
EV / FCF -13.6x -1.74x -0.86x -2.12x -11.9x -26x -29.9x -25.9x
FCF Yield -7.36% -57.4% -116% -47.1% -8.42% -3.84% -3.34% -3.86%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -1.21 -0.98 -0.25 -0.93 -2.91 -0.3823 -0.4327 -0.4257
Distribution rate - - - - - - - -
Net sales 1 20.38 0.233 0.214 0.308 4.089 3.06 0.6 0.6
EBITDA 1 -135.8 -144.6 -125.2 -102.2 -643 -152.5 -138.8 -169.9
EBIT 1 -135.8 -144.8 -125.5 -102.7 -644.1 -161.7 -167.9 -180.5
Net income 1 -167.8 -152.4 -40.22 -149.3 -660 -143.9 -166.2 -178.1
Net Debt 1 -361.5 -258 -161.1 -48.1 -255.8 -139.2 -148.4 1.334
Reference price 2 7.630 2.660 1.410 1.330 4.090 7.350 7.350 7.350
Nbr of stocks (in thousands) 160,298 165,875 166,010 167,802 363,215 370,865 - -
Announcement Date 3/30/22 3/24/23 3/28/24 3/17/25 3/6/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



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. ATAI Stock
  4. Valuation AtaiBeckley
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!