|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 13.55 USD | -0.22% |
|
+17.11% | +96.38% |
| 08-06 | B. Riley Adjusts COMPASS Pathways Price Target to $22 From $17, Maintains Buy Rating | MT |
| 08-06 | RBC Adjusts PT on COMPASS Pathways to $21 From $22, Maintains Outperform Speculative Risk Rating | 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 | 1,829 | - | - |
| Change | - | -62.93% | 58.41% | -52.25% | 156.16% | 176% | - | - |
| Enterprise Value (EV) 1 | 649 | 198.7 | 350.2 | 98.67 | 544.2 | 1,401 | 1,317 | 1,464 |
| Change | - | -69.39% | 76.24% | -71.82% | 451.48% | 157.55% | -6.01% | 11.11% |
| P/E | -12.3x | -3.72x | -3.77x | -1.64x | -2.24x | -14.5x | -8.48x | -21.3x |
| PBR | 3.27x | 1.89x | 1.98x | 1.68x | - | 4.06x | 6.33x | 5.58x |
| PEG | - | -0.2x | -0.51x | 1.9x | -0.1x | 0.2x | -0.1x | 0.4x |
| Capitalization / Revenue | - | - | - | - | - | - | 29.8x | 7.46x |
| EV / Revenue | - | - | - | - | - | - | 21.4x | 5.97x |
| EV / EBITDA | -7.82x | -1.81x | -2.56x | -0.55x | -3.04x | -6.89x | -6.63x | 76.4x |
| EV / EBIT | -7.8x | -1.8x | -2.56x | -0.55x | -3.04x | -6.55x | -6.01x | -10.2x |
| EV / FCF | -9.53x | -1.87x | -3.59x | -0.83x | -3.46x | -7.01x | -6.63x | -50.3x |
| FCF Yield | -10.5% | -53.4% | -27.8% | -121% | -28.9% | -14.3% | -15.1% | -1.99% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | -1.79 | -2.16 | -2.32 | -2.3 | -3.08 | -0.933 | -1.598 | -0.6356 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | - | - | - | - | - | - | 61.46 | 245.2 |
| EBITDA 1 | -83.05 | -110.1 | -136.7 | -178 | -178.8 | -203.3 | -198.6 | 19.15 |
| EBIT 1 | -83.22 | -110.4 | -136.9 | -178.2 | -179 | -214 | -219 | -143.5 |
| Net income 1 | -71.74 | -91.5 | -118.5 | -155.1 | -287.9 | -85.06 | -209.8 | -27.99 |
| Net Debt 1 | -273.2 | -143.2 | -191.4 | -160 | -118.4 | -427.1 | -511.3 | -364.9 |
| Reference price 2 | 22.10 | 8.03 | 8.75 | 3.78 | 6.90 | 13.55 | 13.55 | 13.55 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | -12.2x | - | -6.89x | - | 1.83B | |
| 33.27x | 5.94x | 17.68x | 0.96% | 48.7B | |
| -22.15x | 304.02x | -19.9x | -.--% | 42.05B | |
| 29.93x | 2.99x | 12.91x | -.--% | 38.26B | |
| 43.85x | 4.94x | 27.58x | -.--% | 37.5B | |
| 29.67x | 8.57x | 21.53x | 0.39% | 31.44B | |
| 33.27x | 5.44x | 24.74x | -.--% | 16.33B | |
| 23.25x | 2.04x | 8.83x | 1.16% | 13.98B | |
| 53.86x | 3.78x | 14.82x | -.--% | 12.68B | |
| Average | 23.64x | 42.22x | 11.25x | 0.31% | 26.97B | |
| Weighted average by Cap. | 24.47x | 57.31x | 12.08x | 0.31% |
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
