Company Valuation: Cerus Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 1,173 647.6 391.4 286 395.7 633.2 - -
Change - -44.8% -39.56% -26.93% 38.36% 60.01% - -
Enterprise Value (EV) 1,173 647.6 391.4 286 395.7 633.2 633.2 633.2
Change - -44.8% -39.56% -26.93% 38.36% 60.01% 0% 0%
P/E -21.3x -15.2x -10.3x -14x -25.8x -94.8x -949x 31.6x
PBR - - - - - - - -
PEG - 0.6x 0.8x 0.3x 0.9x 1.6x 10.5x -0x
Capitalization / Revenue 8.96x 4x 2.5x 1.59x 1.92x 2.66x 2.44x 2.22x
EV / Revenue 0x 0x 0x 0x 0x 2.66x 2.44x 2.22x
EV / EBITDA -0x -0x -0x 0x 0x 32.4x 21.9x 11.7x
EV / EBIT -0x -0x -0x -0x -0x -852x 125x 25.4x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -0.32 -0.24 -0.21 -0.11 -0.08 -0.0333 -0.00333 0.1
Distribution rate - - - - - - - -
Net sales 1 130.9 162 156.4 180.3 206.1 238.1 259.8 285
EBITDA 1 -45.79 -12.45 -10.72 5.732 9.487 19.54 28.95 53.9
EBIT 1 -48.94 -34.08 -30.05 -14.22 -8.681 -0.7433 5.056 24.9
Net income 1 -54.37 -42.78 -37.49 -20.92 -15.63 -6.238 -0.4793 19
Net Debt - - - - - - - -
Reference price 2 6.810 3.650 2.160 1.540 2.060 3.160 3.160 3.160
Nbr of stocks (in thousands) 172,266 177,421 181,197 185,715 192,088 200,369 - -
Announcement Date 2/22/22 2/28/23 3/5/24 2/20/25 3/2/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-90.01x - - - 601M
24.65x4.73x16.53x1.15% 120B
18x2.3x8.84x2.84% 12.33B
-152.61x12.48x-462.65x-.--% 8.08B
19.93x9.37x15.19x2.15% 4B
17.46x4.68x9.15x3.51% 1.62B
91.8x14.68x51.3x0.06% 1.58B
Average -10.11x 8.04x -60.27x 1.62% 21.19B
Weighted average by Cap. 14.49x 5.18x -10.05x 1.27%

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. CERS Stock
  4. Valuation Cerus Corporation