Company Valuation: Compass Therapeutics, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 309 633.5 198.8 199.5 955.1 154.3 - -
Change - 105.02% -68.61% 0.34% 378.75% -83.85% - -
Enterprise Value (EV) 1 309 633.5 198.8 72.78 955.1 4.281 21.28 38.28
Change - 105.02% -68.61% -63.39% 1,212.3% -99.55% 397.07% 79.88%
P/E -2.42x -13.6x -4.73x -4.03x -12.8x -1.73x -1.53x -1.95x
PBR - - - - - - - -
PEG - 0.2x 0.4x -0.44x -0.8x -0.1x -0.1x 0.1x
Capitalization / Revenue - - - 235x - - 23.7x 3.44x
EV / Revenue - - - 85.6x - - 3.27x 0.85x
EV / EBITDA -3.8x -15.5x -4x -1.3x -13.2x -0.04x -0.19x -0.31x
EV / EBIT -3.77x -15.2x -3.95x -1.29x -13.1x -0.04x -0.19x -0.37x
EV / FCF -14.3x - - -1.62x -19.4x -0.06x -0.22x -0.4x
FCF Yield -6.98% - - -61.7% -5.15% -1,700% -450% -248%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -1.31 -0.37 -0.33 -0.36 -0.42 -0.496 -0.5586 -0.44
Distribution rate - - - - - - - -
Net sales 1 - - - 0.85 - - 6.512 44.82
EBITDA 1 -81.32 -40.87 -49.66 -56.04 -72.56 -99.95 -111.9 -124.7
EBIT 1 -81.88 -41.66 -50.36 -56.62 -72.84 -98.56 -113 -102.6
Net income 1 -82.18 -39.22 -42.49 -49.38 -66.49 -93.27 -111.7 -93.5
Net Debt 1 - - - -126.7 - -150 -133 -116
Reference price 2 3.1700 5.0300 1.5600 1.4500 5.3700 0.8567 0.8567 0.8567
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.($)
21.73x7.71x15.48x1.37% 74.16B
29.82x8.57x26.7x0.04% 57.39B
32.98x5.93x17.77x0.98% 47.64B
-21.31x230.81x-22.97x-.--% 44.29B
33.26x3.23x13.97x-.--% 42.5B
46.77x5.41x29.66x-.--% 40.71B
27.63x7.93x20.48x0.41% 30.97B
32.99x7.05x18.3x-.--% 28.53B
-15.1x5.68x-7.14x-.--% 24.34B
Average 20.98x 31.37x 12.47x 0.31% 43.39B
Weighted average by Cap. 22.27x 32.04x 13.55x 0.42%

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. CMPX Stock
  5. Valuation Compass Therapeutics, Inc.