Company Valuation: Autolus Therapeutics plc

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 378.4 328.8 1,120 625.4 529.6 572.2 - -
Change - -13.12% 240.67% -44.17% -15.31% 8.05% - -
Enterprise Value (EV) 1 68.11 -53.95 879.8 89.99 300.3 515.2 641.8 606.1
Change - -179.21% 1,730.86% -89.77% 233.7% 71.58% 24.57% -5.57%
P/E -2.63x -1.21x -5.37x -2.73x -1.84x -2.95x -3.72x -4.6x
PBR 1.51x 1.1x 10x 1.46x 2.97x 20.7x -7.13x -
PEG - 0.1x 0.2x 0.1x -0.1x 0.1x 0.2x 0.2x
Capitalization / Revenue 162x 51.7x 660x 61.8x 7.03x 3.82x 2.96x 2.02x
EV / Revenue 29.2x -8.48x 518x 8.89x 3.98x 3.44x 3.32x 2.14x
EV / EBITDA -0.44x 0.35x -5.08x -0.39x -1.15x -2.76x -3.76x -6.79x
EV / EBIT -0.42x 0.33x -4.9x -0.37x -1.11x -2.73x -4.13x -5.38x
EV / FCF -0.54x 0.44x -5.62x -0.39x -0.99x -4.37x -6.02x -9.35x
FCF Yield -186% 228% -17.8% -254% -101% -22.9% -16.6% -10.7%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -1.97 -1.57 -1.2 -0.86 -1.08 -0.7717 -0.6125 -0.496
Distribution rate - - - - - - - -
Net sales 1 2.33 6.36 1.698 10.12 75.39 149.8 193.5 283.4
EBITDA 1 -154.2 -154.3 -173.1 -233.7 -260.7 -186.6 -170.7 -89.27
EBIT 1 -162.7 -161.7 -179.7 -241.4 -270.5 -189 -155.2 -112.6
Net income 1 -142.1 -148.8 -208.4 -220.7 -287.5 -213 -181.3 -120.4
Net Debt 1 -310.3 -382.8 -240.3 -535.4 -229.3 -57 69.6 33.86
Reference price 2 5.190 1.900 6.440 2.350 1.990 2.280 2.280 2.280
Nbr of stocks (in thousands) 72,919 173,059 173,937 266,122 266,143 266,163 - -
Announcement Date 3/10/22 3/7/23 3/14/24 3/20/25 3/27/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-2.79x3.44x-2.76x - 572M
18.61x4.33x10.21x0.49% 80.23B
37.7x12.88x24.51x-.--% 50.64B
21.26x4.7x13.43x0.69% 46.87B
-51.83x3.58x10.59x2.95% 46.34B
37.28x3.44x13.12x-.--% 31B
-7.38x10.27x-6.63x-.--% 25.28B
52.93x3.38x26.22x-.--% 24.36B
69.87x6.7x44.75x-.--% 20.81B
23.08x4.97x12.94x-.--% 16.08B
Average 19.87x 5.77x 14.64x 0.46% 34.22B
Weighted average by Cap. 17.76x 6.01x 15.18x 0.61%

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. AUTL Stock
  4. Valuation Autolus Therapeutics plc