Company Valuation: Beacon Pharmaceuticals PLC

Data adjusted to current consolidation scope
Fiscal Period: June 2020 2021 2022 2023 2024 2025
Market Cap 1 14,022 28,552 59,667 56,595 35,528 24,463
Change - 103.62% 108.98% -5.15% -37.22% -31.14%
Enterprise Value (EV) 1 15,590 30,705 62,950 63,573 45,525 34,426
Change - 96.96% 105.01% 0.99% -28.39% -24.38%
P/E 36.8x 33.1x 63.8x 111x 68.2x 25.8x
PBR 3.03x 5.33x 10x 9.52x 5.83x 3.67x
PEG - 0x 7.66x -2.4x 31.14x 0.3x
Capitalization / Revenue 2.51x 4.01x 7.44x 6.65x 3.32x 1.95x
EV / Revenue 2.79x 4.31x 7.85x 7.47x 4.25x 2.74x
EV / EBITDA 18.5x 17.6x 30.6x 42.8x 19.3x 11.6x
EV / EBIT 46.8x 22.5x 38.9x 65.7x 24.9x 14.7x
EV / FCF -67.9x -54.6x -54.9x -18.2x -14.7x -3,997x
FCF Yield -1.47% -1.83% -1.82% -5.5% -6.81% -0.03%
Dividend per Share 2 - 1.5 1.6 1.6 2 2.1
Rate of return - 1.21% 0.62% 0.65% 1.3% 1.98%
EPS 2 1.648 3.737 4.048 2.207 2.255 4.097
Distribution rate - 40.1% 39.5% 72.5% 88.7% 51.3%
Net sales 1 5,591 7,121 8,023 8,510 10,702 12,543
EBITDA 1 844.5 1,747 2,057 1,487 2,356 2,966
EBIT 1 333.5 1,362 1,617 967.7 1,828 2,334
Net income 1 380.7 863.2 935 509.8 521 946.5
Net Debt 1 1,568 2,153 3,282 6,978 9,997 9,963
Reference price 2 60.70 123.60 258.30 245.00 153.80 105.90
Nbr of stocks (in thousands) 231,000 231,000 231,000 231,000 231,000 231,000
Announcement Date 12/20/21 12/20/21 11/22/22 12/5/23 12/10/24 4/3/26
1BDT in Million2BDT
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 215M
34.43x12.54x25.95x0.57% 1,054B
27.51x6.31x17.15x2.07% 621B
30.73x7.36x15.07x2.77% 438B
17.67x4.38x10.82x3.03% 325B
21.42x5.5x13.31x2.87% 281B
21.07x4.44x12.4x1.98% 262B
14.26x5.33x10.96x3.5% 219B
23.64x6.27x11.07x2.8% 195B
-47.34x5.67x31.3x2.47% 163B
Average 15.93x 6.42x 16.45x 2.45% 355.64B
Weighted average by Cap. 23.64x 7.82x 18.21x 2%

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. BEACONPHAR Stock
  4. Valuation Beacon Pharmaceuticals PLC