Company Valuation: Axsome Therapeutics, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 1,424 3,349 3,766 4,100 9,207 10,826 - -
Change - 135.22% 12.44% 8.87% 124.55% 17.58% - -
Enterprise Value (EV) 1 1,387 3,243 3,558 3,966 9,072 10,670 10,391 9,927
Change - 133.87% 9.72% 11.46% 128.76% 17.61% -2.61% -4.46%
P/E -10.9x -16.8x -15.1x -14.1x -49.6x -77.3x 44.9x 16.2x
PBR 90.9x 30.6x 19.7x 72.2x 105x 137x 36.1x 13.4x
PEG - -0.5x -1x -1x 1.3x 2.8x -0x 0x
Capitalization / Revenue - 66.9x 13.9x 10.6x 14.4x 11.2x 6.93x 4.83x
EV / Revenue - 64.8x 13.1x 10.3x 14.2x 11x 6.65x 4.43x
EV / EBITDA -11.1x -18.5x -15.8x -14.5x -56.7x -79.3x 48.6x 20.9x
EV / EBIT -11.1x -18x -15.3x -14.1x -54.4x -78.9x 36.3x 12.1x
EV / FCF -12.8x -27.7x -24.4x -30.8x -96.6x -68.1x 26.6x 13.6x
FCF Yield -7.83% -3.61% -4.09% -3.24% -1.03% -1.47% 3.76% 7.33%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -3.47 -4.6 -5.27 -5.99 -3.68 -2.675 4.606 12.76
Distribution rate - - - - - - - -
Net sales 1 - 50.04 270.6 385.7 638.5 966.2 1,562 2,239
EBITDA 1 -124.6 -175.4 -225 -273.6 -159.9 -134.5 213.6 475.3
EBIT 1 -124.7 -179.8 -231.8 -280.6 -166.8 -135.1 286.5 823.1
Net income 1 -130.4 -187.1 -239.2 -287.2 -183.2 -140.3 255.3 721
Net Debt 1 -37.38 -106.6 -208.1 -134.6 -135.2 -156.5 -435.3 -898.9
Reference price 2 37.78 77.13 79.59 84.61 182.64 206.68 206.68 206.68
Nbr of stocks (in thousands) 37,692 43,426 47,320 48,462 50,413 52,381 - -
Announcement Date 3/1/22 2/27/23 2/20/24 2/18/25 2/23/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
19.17x4.48x10.55x0.47% 82.65B
20.49x4.36x13.56x2.4% 59.87B
-17.31x25.92x-17.11x-.--% 58.11B
35.71x12.16x23.32x-.--% 50.35B
21x4.65x13.24x0.69% 46.62B
38.13x3.6x13.71x-.--% 32.63B
56.56x3.61x27.99x-.--% 25.69B
67.46x7.16x43.58x-.--% 22.49B
23.59x5.06x13.17x-.--% 16.33B
Average 29.42x 7.89x 15.78x 0.4% 43.86B
Weighted average by Cap. 23.26x 8.67x 12.27x 0.54%

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. AXSM Stock
  4. 19X Stock
  5. Valuation Axsome Therapeutics, Inc.
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!