Company Valuation: Collegium Pharmaceutical, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 650 778.9 1,004 924 1,464 935.6 - -
Change - 19.82% 28.87% -7.95% 58.4% -36.07% - -
Enterprise Value (EV) 650 778.9 1,004 924 1,464 935.6 935.6 935.6
Change - 19.82% 28.87% -7.95% 58.4% -36.07% 0% 0%
P/E 10x -31.4x 23.9x 15.4x 26.8x - - -
PBR - - - - - - - -
PEG - 0x -0x 0.3x -3.83x - - -
Capitalization / Revenue 2.35x 1.68x 1.77x 1.46x 1.88x 1.12x 1.13x 1.14x
EV / Revenue 0x 0x 0x 0x 0x 1.12x 1.13x 1.14x
EV / EBITDA 0x 0x 0x 0x 0x 2.05x 2.34x 2.73x
EV / EBIT 0x 0x 0x 0x 0x 2.08x 2.31x 2.49x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 1.86 -0.74 1.29 1.86 1.73 - - -
Distribution rate - - - - - - - -
Net sales 1 276.9 463.9 566.8 631.4 780.6 836.8 828.1 820.2
EBITDA 1 118.3 266 367 401.2 460.5 455.8 399.4 342.7
EBIT 1 17.63 33.32 167 169.9 179.6 450.8 404.7 376.5
Net income 71.52 -25 48.16 69.19 62.87 - - -
Net Debt - - - - - - - -
Reference price 2 18.68 23.20 30.78 28.65 46.30 28.74 28.74 28.74
Nbr of stocks (in thousands) 34,797 33,572 32,611 32,250 31,611 32,556 - -
Announcement Date 2/24/22 2/23/23 2/22/24 2/27/25 2/26/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
36.57x13.2x26.79x0.54% 1,141B
30.41x - - 1.96% 659B
33.95x7.85x16.34x2.58% 470B
20.47x4.85x12.03x2.72% 366B
22.39x5.8x14.38x2.75% 302B
21x4.33x12.29x2.03% 254B
27.98x7.21x12.8x2.28% 239B
13.62x4.84x10.15x3.77% 207B
-45.1x6.51x25.42x2.23% 183B
Average 17.92x 6.82x 16.27x 2.32% 424.55B
Weighted average by Cap. 25.80x 8.63x 18.95x 1.88%

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. COLL Stock
  4. 354 Stock
  5. Valuation Collegium Pharmaceutical, Inc.