Company Valuation: Decoy Therapeutics Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 22.39 3.485 2.56 2.652 4.142 3.144 - -
Change - -84.43% -26.55% 3.58% 56.21% -24.1% - -
Enterprise Value (EV) 22.39 3.485 2.56 2.652 4.142 3.144 3.144 3.144
Change - -84.43% -26.55% 3.58% 56.21% -24.1% 0% 0%
P/E -1.6x - -0.17x -0.32x -0.06x -0.46x -0.31x -
PBR - - - - - - - -
PEG - - - 0x 0x 0x -0x -
Capitalization / Revenue 12,167,670x - - - - - - -
EV / Revenue - - - - - - - -
EV / EBITDA - - - - - - - -
EV / EBIT - - - - -0x -0.28x -0.18x -0.1x
EV / FCF - - - - - -0.32x -0.19x -0.11x
FCF Yield - - - - - -309% -518% -891%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -11,160 - -5,530 -1,042 -129.1 -12.96 -19.32 -
Distribution rate - - - - - - - -
Net sales 1.84 - - - - - - -
EBITDA - - - - - - - -
EBIT 1 - - - - -12.61 -11.1 -17.7 -30.5
Net income 1 -12.77 -31.61 -12.54 -5.576 -12.52 -10.7 -17.8 -
Net Debt - - - - - - - -
Reference price 2 17,841.586 2,203.200 936.000 331.200 7.786 5.910 5.910 5.910
Nbr of stocks (in thousands) 1.26 1.58 2.74 8.01 532 532 - -
Announcement Date 3/10/22 3/27/23 3/22/24 3/21/25 3/31/26 - - -
1USD in Million2USD
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
20.57x6.33x13.8x1.56% 54.88B
32.72x8.29x25.68x0.06% 54.63B
-44.31x14.51x-42.32x-.--% 25.06B
-18.2x4.33x-7.58x-.--% 23.14B
25x4.9x12.9x-.--% 19.87B
24.48x4.79x15.58x-.--% 17.55B
49.34x20.07x51.69x0.07% 16.5B
-539.24x37.99x-4235.53x-.--% 15.75B
17.75x5.16x12.01x-.--% 14.2B
Average -47.99x 11.82x -461.53x 0.19% 26.84B
Weighted average by Cap. -21.17x 10.13x -265.84x 0.37%

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. DCOY Stock
  4. FP11 Stock
  5. Valuation Decoy Therapeutics Inc.