|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 11.24 USD | +3.17% |
|
-3.97% | +62.97% |
| 07-17 | European Equities Traded in the US as American Depositary Receipts Decline Friday | MT |
| 07-16 | European Equities Traded in the US as American Depositary Receipts Edge Lower Thursday | MT |
Company Valuation: COMPASS Pathways plc
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 922.3 | 341.9 | 541.6 | 258.6 | 662.5 | 1,471 | - | - |
| Change | - | -62.93% | 58.41% | -52.25% | 156.16% | 122.02% | - | - |
| Enterprise Value (EV) 1 | 649 | 198.7 | 350.2 | 98.67 | 544.2 | 1,047 | 966.7 | 1,126 |
| Change | - | -69.39% | 76.24% | -71.82% | 451.48% | 92.37% | -7.66% | 16.48% |
| P/E | -12.3x | -3.72x | -3.77x | -1.64x | -2.24x | -11.7x | -7.51x | -15.4x |
| PBR | 3.27x | 1.89x | 1.98x | 1.68x | - | 5.22x | 5.24x | 11.3x |
| PEG | - | -0.2x | -0.51x | 1.9x | -0.1x | 0.2x | -0.1x | 0.3x |
| Capitalization / Revenue | - | - | - | - | - | - | 24.8x | 6.63x |
| EV / Revenue | - | - | - | - | - | - | 16.3x | 5.07x |
| EV / EBITDA | -7.82x | -1.81x | -2.56x | -0.55x | -3.04x | -5.06x | -4.78x | -13.1x |
| EV / EBIT | -7.8x | -1.8x | -2.56x | -0.55x | -3.04x | -5.22x | -5x | -9.42x |
| EV / FCF | -9.53x | -1.87x | -3.59x | -0.83x | -3.46x | -6.47x | -5.68x | -14x |
| FCF Yield | -10.5% | -53.4% | -27.8% | -121% | -28.9% | -15.4% | -17.6% | -7.12% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | -1.79 | -2.16 | -2.32 | -2.3 | -3.08 | -0.9327 | -1.452 | -0.7064 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | - | - | - | - | - | - | 59.43 | 222 |
| EBITDA 1 | -83.05 | -110.1 | -136.7 | -178 | -178.8 | -206.7 | -202.4 | -85.86 |
| EBIT 1 | -83.22 | -110.4 | -136.9 | -178.2 | -179 | -200.4 | -193.3 | -119.6 |
| Net income 1 | -71.74 | -91.5 | -118.5 | -155.1 | -287.9 | -98.16 | -197.8 | -96.09 |
| Net Debt 1 | -273.2 | -143.2 | -191.4 | -160 | -118.4 | -424.1 | -504.3 | -345 |
| Reference price 2 | 22.10 | 8.03 | 8.75 | 3.78 | 6.90 | 10.90 | 10.90 | 10.90 |
| Nbr of stocks (in thousands) | 41,731 | 42,577 | 61,897 | 68,421 | 96,017 | 134,949 | - | - |
| Announcement Date | 2/24/22 | 2/28/23 | 2/29/24 | 2/27/25 | 3/24/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | -11.69x | - | -5.06x | - | 1.47B | |
| 33.57x | 6.03x | 17.92x | 0.96% | 48.95B | |
| 32.11x | 3.13x | 13.52x | -.--% | 40.75B | |
| -22.58x | 337.47x | -20.61x | -.--% | 38.46B | |
| 48.6x | 4.95x | 32.02x | -.--% | 36.38B | |
| 27.45x | 7.94x | 19.96x | 0.42% | 28.45B | |
| 33.26x | 5.44x | 24.73x | -.--% | 16.33B | |
| 25.19x | 1.99x | 12.05x | -.--% | 13.65B | |
| 22.83x | 2x | 8.66x | 1.16% | 13.56B | |
| Average | 20.97x | 46.12x | 11.46x | 0.32% | 26.44B | |
| Weighted average by Cap. | 24.42x | 58.99x | 12.80x | 0.32% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- CMPS Stock
- Valuation COMPASS Pathways plc
Select your edition
All financial news and data tailored to specific country editions
