Company Valuation: Erasca, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 1,889 646.7 320.7 709.6 1,055 5,114 - -
Change - -65.76% -50.41% 121.27% 48.72% 384.51% - -
Enterprise Value (EV) 1 1,475 211.1 8.368 269.2 713.6 4,265 4,352 4,368
Change - -85.68% -96.04% 3,116.82% 165.11% 497.66% 2.04% 0.38%
P/E -8.42x -2.17x -2.57x -3.64x -8.45x -14.8x -22.3x -18.4x
PBR 2.26x 1.28x 1.02x 1.39x 3.24x 5.41x 6.93x 7.88x
PEG - -0.29x 0x 0.2x 0.2x -0x 0.7x -0.9x
Capitalization / Revenue - - - - - - - -
EV / Revenue - - - - - - - -
EV / EBITDA -11.9x -0.86x -0.06x -1.53x -5.18x -12.8x -18.1x -15.3x
EV / EBIT -11.8x -0.85x -0.06x -1.5x -5.06x -12.6x -17.5x -14.7x
EV / FCF -15x -1.76x -0.07x -2.04x -7.47x -13.8x -22.3x -18.5x
FCF Yield -6.68% -56.8% -1,470% -49% -13.4% -7.23% -4.49% -5.41%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -1.85 -1.99 -0.83 -0.69 -0.44 -0.9899 -0.6569 -0.7956
Distribution rate - - - - - - - -
Net sales 1 - - - - - - - -
EBITDA 1 -124.1 -244.8 -137.8 -175.8 -137.8 -334.2 -241 -284.8
EBIT 1 -124.9 -247.4 -141.5 -179.6 -140.9 -339.1 -249 -297.8
Net income 1 -122.8 -242.8 -125 -161.6 -124.5 -321.8 -228.2 -286.2
Net Debt 1 -414.5 -435.6 -312.4 -440.5 -341.8 -848.6 -761.7 -745.1
Reference price 2 15.58 4.31 2.13 2.51 3.72 14.62 14.62 14.62
Nbr of stocks (in thousands) 121,250 150,054 150,572 282,727 283,712 349,762 - -
Announcement Date 3/24/22 3/23/23 3/27/24 3/20/25 3/12/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-14.77x - -12.76x-.--% 5.11B
19.21x6.83x13.69x1.55% 66.34B
36.32x6.47x19.31x0.89% 52.92B
29.51x8.11x25.65x0.05% 54.82B
34.13x3.33x14.37x-.--% 44.09B
50.62x5.85x32.15x-.--% 43.72B
-20.41x209.35x-21.69x-.--% 42.13B
29.48x8.35x21.6x0.36% 33.96B
30.25x6.41x16.63x-.--% 26.17B
31.94x5.89x19.81x-.--% 23.37B
Average 22.63x 28.95x 12.88x 0.28% 39.26B
Weighted average by Cap. 25.81x 28.52x 15.35x 0.42%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Erasca, Inc.

Historical PBR trend

Valuation ratios - PBR - Erasca, Inc.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Erasca, Inc.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Erasca, Inc.


Year-on-year evolution of the Yield

Valuation ratios - Yield - Erasca, Inc.
  1. Stock Market
  2. Stocks
  3. ERAS Stock
  4. Valuation Erasca, Inc.