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 12,031 - -
Change - 135.22% 12.44% 8.87% 124.55% 30.67% - -
Enterprise Value (EV) 1 1,387 3,243 3,558 3,966 9,072 11,921 11,637 11,060
Change - 133.87% 9.72% 11.46% 128.76% 31.4% -2.37% -4.96%
P/E -10.9x -16.8x -15.1x -14.1x -49.6x -115x 40.8x 16.2x
PBR 90.9x 30.6x 19.7x 72.2x 105x 12,383x 40.6x 14.3x
PEG - -0.5x -1x -1x 1.3x 2.6x -0x 0x
Capitalization / Revenue - 66.9x 13.9x 10.6x 14.4x 12.3x 7.53x 5.25x
EV / Revenue - 64.8x 13.1x 10.3x 14.2x 12.1x 7.28x 4.83x
EV / EBITDA -11.1x -18.5x -15.8x -14.5x -56.7x -87.2x 49.3x 20.8x
EV / EBIT -11.1x -18x -15.3x -14.1x -54.4x -123x 33.3x 12x
EV / FCF -12.8x -27.7x -24.4x -30.8x -96.6x -197x 31.9x 16.3x
FCF Yield -7.83% -3.61% -4.09% -3.24% -1.03% -0.51% 3.13% 6.13%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -3.47 -4.6 -5.27 -5.99 -3.68 -2.029 5.736 14.41
Distribution rate - - - - - - - -
Net sales 1 - 50.04 270.6 385.7 638.5 981.3 1,599 2,292
EBITDA 1 -124.6 -175.4 -225 -273.6 -159.9 -136.7 236.2 531.6
EBIT 1 -124.7 -179.8 -231.8 -280.6 -166.8 -97.21 349.5 920
Net income 1 -130.4 -187.1 -239.2 -287.2 -183.2 -105.5 317.4 806.1
Net Debt 1 -37.38 -106.6 -208.1 -134.6 -135.2 -110.7 -393.8 -970.8
Reference price 2 37.78 77.13 79.59 84.61 182.64 233.80 233.80 233.80
Nbr of stocks (in thousands) 37,692 43,426 47,320 48,462 50,413 51,460 - -
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 (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
-125.28x12.87x-114.19x-.--% 12.81B
17.29x3.79x10.17x0.58% 67.96B
27.02x5.55x16.28x0.59% 54.4B
-46.91x3.29x9.71x3.27% 41.74B
32.87x11.12x21.25x-.--% 40.63B
-8.83x12.88x-7.91x-.--% 30.38B
30.31x3.47x10.96x-.--% 29.37B
17.2x3.3x10.01x-.--% 23.68B
57.92x6.05x41.38x-.--% 19.15B
-41.11x19.11x-58.05x-.--% 17.68B
Average -3.95x 8.14x -6.04x 0.44% 33.78B
Weighted average by Cap. 5.42x 6.92x 4.35x 0.62%

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. Valuation Axsome Therapeutics, Inc.