Company Valuation: Decoy Therapeutics Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 21.65 22.39 3.485 2.56 2.652 4.142
Change - 3.4% -84.43% -26.55% 3.58% 56.21%
Enterprise Value (EV) 1 11.01 -6.823 -8.621 -3.05 0.4389 -6.568
Change - -161.96% -26.35% 64.62% 114.39% -1,596.36%
P/E - - - - - -0.06x
PBR - 0.58x - - - 0.7x
PEG - - - - - -
Capitalization / Revenue 4.14x 12.2x - - - -
EV / Revenue 2.1x -3.71x - - - -
EV / EBITDA -1.42x 0.53x 0.38x 0.24x -0.08x 1.61x
EV / EBIT -1.41x 0.53x 0.38x 0.24x -0.08x 1.6x
EV / FCF -1.26x 1.76x 0.6x 0.34x -0.15x -3.6x
FCF Yield -79.6% 57% 167% 295% -674% -27.7%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 - - - - - -129.1
Distribution rate - - - - - -
Net sales 1 5.233 1.84 - - - -
EBITDA 1 -7.768 -12.79 -22.97 -12.88 -5.73 -4.089
EBIT 1 -7.786 -12.81 -22.98 -12.89 -5.734 -4.096
Net income 1 -7.352 -12.77 -31.61 -12.54 -5.576 -12.52
Net Debt 1 -10.64 -29.21 -12.11 -5.61 -2.213 -10.71
Reference price 2 32,759.974 17,841.586 2,203.200 936.000 331.200 7.786
Nbr of stocks (in thousands) 0.66 1.26 1.58 2.74 8.01 532
Announcement Date 3/18/21 3/25/22 3/27/23 3/22/24 3/21/25 3/31/26
1USD in Million2USD
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
21.1x7.39x15.06x1.37% 70.51B
30.8x7.85x23.9x0.05% 54.05B
-86.72x15.69x-80x-.--% 28.95B
30.53x5.98x15.83x-.--% 24.05B
-14.6x5.15x-6.72x-.--% 23.31B
56.06x22.95x59.1x0.07% 18.67B
25.16x4.78x16.02x-.--% 18.37B
-1224.8x38.15x-15183.55x-.--% 16.1B
15.92x4.69x10.95x-.--% 12.72B
Average -127.39x 12.51x -1,681.05x 0.16% 29.64B
Weighted average by Cap. -63.63x 10.70x -909.74x 0.38%

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.