Company Valuation: Compass Therapeutics, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 309 633.5 198.8 199.5 955.1 374.6 - -
Change - 105.02% -68.61% 0.34% 378.75% -60.78% - -
Enterprise Value (EV) 1 309 633.5 198.8 72.78 955.1 224.6 242.6 296.6
Change - 105.02% -68.61% -63.39% 1,212.3% -76.49% 8.01% 22.26%
P/E -2.42x -13.6x -4.73x -4.03x -12.8x -4.75x -4.47x -14.5x
PBR - - - - - - - -
PEG - 0.2x 0.4x -0.44x -0.8x -1.12x -0.72x 0.2x
Capitalization / Revenue - - - 235x - -169x 14.6x 2.95x
EV / Revenue - - - 85.6x - -101x 9.45x 2.34x
EV / EBITDA -3.8x -15.5x -4x -1.3x -13.2x -2.56x -2.56x -3.28x
EV / EBIT -3.77x -15.2x -3.95x -1.29x -13.1x -2.59x -2.62x -9.52x
EV / FCF -14.3x - - -1.62x -19.4x -2.86x -3.21x 22.8x
FCF Yield -6.98% - - -61.7% -5.15% -35% -31.1% 4.38%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -1.31 -0.37 -0.33 -0.36 -0.42 -0.4379 -0.465 -0.1433
Distribution rate - - - - - - - -
Net sales 1 - - - 0.85 - -2.215 25.67 126.9
EBITDA 1 -81.32 -40.87 -49.66 -56.04 -72.56 -87.6 -94.75 -90.29
EBIT 1 -81.88 -41.66 -50.36 -56.62 -72.84 -86.55 -92.75 -31.14
Net income 1 -82.18 -39.22 -42.49 -49.38 -66.49 -82.94 -89.85 -28
Net Debt 1 - - - -126.7 - -150 -132 -78
Reference price 2 3.170 5.030 1.560 1.450 5.370 2.080 2.080 2.080
Nbr of stocks (in thousands) 97,472 125,938 127,455 137,589 177,862 180,088 - -
Announcement Date 3/18/22 3/15/23 3/21/24 2/27/25 3/5/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-4.75x-101.37x-2.56x - 375M
34.2x8.53x26.72x0.05% 55.63B
19.78x6x13.04x1.52% 52.25B
-18.16x4.33x-7.56x-.--% 23.07B
-39.15x12.94x-37.74x-.--% 22.41B
21.62x4.23x10.97x-.--% 17.32B
22.36x4.48x14.84x-.--% 15.94B
17.25x5x11.74x-.--% 13.77B
44.46x16.86x51x-.--% 13.47B
-436.4x29.85x-3327.81x-.--% 12.43B
Average -33.88x -0.92x -324.74x 0.18% 22.67B
Weighted average by Cap. -9.79x 8.61x -171.80x 0.36%

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. CMPX Stock
  4. Valuation Compass Therapeutics, Inc.