Company Valuation: Compass Therapeutics, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 309 633.5 198.8 199.5 955.1 342.2 - -
Change - 105.02% -68.61% 0.34% 378.75% -64.18% - -
Enterprise Value (EV) 1 309 633.5 198.8 72.78 955.1 192.2 209.2 226.2
Change - 105.02% -68.61% -63.39% 1,212.3% -79.88% 8.85% 8.13%
P/E -2.42x -13.6x -4.73x -4.03x -12.8x -3.79x -3.44x -8.7x
PBR - - - - - - - -
PEG - 0.2x 0.4x -0.44x -0.8x -0.2x -0.3x 0.1x
Capitalization / Revenue - - - 235x - - 15.3x 2.74x
EV / Revenue - - - 85.6x - - 9.34x 1.81x
EV / EBITDA -3.8x -15.5x -4x -1.3x -13.2x -1.92x -1.96x -2.2x
EV / EBIT -3.77x -15.2x -3.95x -1.29x -13.1x -1.93x -1.89x -4.68x
EV / FCF -14.3x - - -1.62x -19.4x -2.42x -2.15x -6x
FCF Yield -6.98% - - -61.7% -5.15% -41.4% -46.5% -16.7%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -1.31 -0.37 -0.33 -0.36 -0.42 -0.5007 -0.5529 -0.2185
Distribution rate - - - - - - - -
Net sales 1 - - - 0.85 - - 22.39 124.7
EBITDA 1 -81.32 -40.87 -49.66 -56.04 -72.56 -100.2 -107 -102.6
EBIT 1 -81.88 -41.66 -50.36 -56.62 -72.84 -99.4 -110.9 -48.37
Net income 1 -82.18 -39.22 -42.49 -49.38 -66.49 -94.04 -109.8 -45.82
Net Debt 1 - - - -126.7 - -150 -133 -116
Reference price 2 3.170 5.030 1.560 1.450 5.370 1.900 1.900 1.900
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.($)
-3.79x - -1.92x - 342M
20.78x7.3x14.73x1.43% 70.88B
48.85x9.38x29.23x0.04% 62.49B
30.44x6.47x16.8x-.--% 26.34B
-73.25x14.16x-68.28x-.--% 26.21B
-14.7x5.35x-6.73x-.--% 24.13B
28.25x5.33x17.72x-.--% 20.72B
45.45x16.69x33.86x0.33% 15.69B
18.03x5.37x12.55x-.--% 14.46B
-15.41x3481.82x-17.8x-.--% 14.24B
Average 8.46x 394.65x 3.02x 0.2% 27.55B
Weighted average by Cap. 15.94x 188.28x 7.94x 0.4%

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.
-40%: Exceptional extension
d
:
:
SEIZE THE OFFER!