Company Valuation: Chimerix, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2019 2020 2021 2022 2023 2024
Market Cap 1 124.6 302.5 558.5 163.8 85.56 313
Change - 142.78% 84.62% -70.68% -47.76% 265.81%
Enterprise Value (EV) 1 11.98 226.5 487 -51.18 -95.46 182.5
Change - 1,790.06% 115.02% -110.51% -86.52% 291.2%
P/E -1x -6.9x -3.15x 0.96x -1.03x -3.52x
PBR 1.14x 4.13x 8.19x 0.64x 0.44x 2.64x
PEG - 0.1x -0x -0x 0x -0.55x
Capitalization / Revenue 9.95x 56.3x 282x 4.84x 264x 1,476x
EV / Revenue 0.96x 42.2x 246x -1.51x -295x 861x
EV / EBITDA -0.27x -5.13x -5.39x 0.88x 1.03x -1.89x
EV / EBIT -0.26x -5.09x -5.38x 0.87x 1.03x -1.89x
EV / FCF -0.49x -10.9x -11.6x 2.5x 2.47x -4.14x
FCF Yield -204% -9.18% -8.6% 40% 40.4% -24.1%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -2.028 -0.6999 -2.04 1.94 -0.93 -0.99
Distribution rate - - - - - -
Net sales 1 12.52 5.372 1.979 33.82 0.324 0.212
EBITDA 1 -44.67 -44.11 -90.34 -58.43 -92.97 -96.47
EBIT 1 -45.23 -44.52 -90.51 -58.53 -93.06 -96.57
Net income 1 -112.6 -43.52 -173.2 172.2 -82.1 -88.39
Net Debt 1 -112.6 -76.04 -71.54 -214.9 -181 -130.5
Reference price 2 2.030 4.830 6.430 1.860 0.962 3.480
Nbr of stocks (in thousands) 61,382 62,634 86,862 88,045 88,891 89,936
Announcement Date 2/25/20 2/25/21 3/1/22 3/2/23 2/29/24 3/21/25
1USD in Million2USD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 801M
20.97x7.35x14.98x1.41% 70.42B
37.32x9.68x29.71x0.04% 65.4B
-17.15x7.14x-8.98x-.--% 28.28B
30.86x6.62x17.71x-.--% 26.57B
-78.62x14.69x-70.84x-.--% 27.16B
27.31x5.12x17.18x-.--% 20.09B
59.78x22.25x45.14x0.25% 20.61B
1692.68x39.78x868.6x-.--% 15.87B
17.35x5.16x12.03x-.--% 13.9B
Average 198.94x 13.09x 102.84x 0.19% 28.91B
Weighted average by Cap. 107.54x 11.07x 57.30x 0.37%

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. CMRX Stock
  4. Valuation Chimerix, Inc.