Company Valuation: Cibus, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 82.02 7.204 372.1 73.55 91.71 129.9 - -
Change - -91.22% 5,065.15% -80.23% 24.7% 41.67% - -
Enterprise Value (EV) 82.02 7.204 372.1 73.55 91.71 129.9 129.9 129.9
Change - -91.22% 5,065.15% -80.23% 24.7% 41.67% 0% 0%
P/E -2.73x -0.4x -0.76x -0.26x -0.63x -1.18x -2.24x -4.9x
PBR - - - - - - - -
PEG - 0x -0x 0x 0x 0x 0x 0.1x
Capitalization / Revenue 3.16x 45.9x 205x 17.3x 25.2x 25x 10.5x 2.73x
EV / Revenue 0x 0x 0x 0x 0x 25x 10.5x 2.73x
EV / EBITDA -0x -0x -0x -0x -0x -2.62x -2.71x -2.86x
EV / EBIT -0x -0x -0x -0x -0x -3.08x -3.64x -15x
EV / FCF - - - - - -3.58x -3.93x -3.66x
FCF Yield - - - - - -27.9% -25.5% -27.3%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -39 -18.5 -25.95 -10.83 -2.78 -1.447 -0.76 -0.3467
Distribution rate - - - - - - - -
Net sales 1 25.99 0.157 1.817 4.262 3.639 5.195 12.43 47.55
EBITDA 1 -24.86 -16.84 -48.68 -240.8 -91.61 -49.6 -47.9 -45.4
EBIT 1 -29.33 -22.37 -69.46 -258.4 -97.53 -42.16 -35.72 -8.682
Net income 1 -29.2 -16.89 -267.6 -251.4 -127.1 -66.51 -61.4 -37.15
Net Debt - - - - - - - -
Reference price 2 106.500 7.375 19.640 2.780 1.740 1.700 1.700 1.700
Nbr of stocks (in thousands) 770 977 18,946 26,456 52,708 76,429 - -
Announcement Date 3/3/22 3/2/23 3/21/24 3/20/25 3/17/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
31.34x5.52x21.17x0.29% 233B
36.92x6.61x20.97x0.65% 154B
41.55x10.81x23.9x-.--% 134B
18.8x3.82x12.41x-.--% 73B
19.92x2.38x11.91x2.56% 52.24B
35.48x7.12x22.52x-.--% 51.75B
30.92x6.16x21.06x0.65% 44.91B
71.9x6.86x20.86x-.--% 40.35B
16.02x1.83x10.25x0.21% 33.8B
Average 33.65x 5.68x 18.34x 0.48% 90.71B
Weighted average by Cap. 33.82x 6.29x 19.82x 0.41%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA