|
Real-time Estimate
Cboe BZX
10:50:25 2026-10-21 EDT
|
5-day change | 1st Jan Change | ||
| 7.315 USD | -0.75% |
|
+1.25% | +9.92% |
Company Valuation: Evolus, Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 361.8 | 422.4 | 608.2 | 699.1 | 431.1 | 486.8 | - | - |
| Change | - | 16.75% | 43.99% | 14.94% | -38.34% | 12.93% | - | - |
| Enterprise Value (EV) 1 | 361.8 | 442.9 | 665.7 | 699.1 | 523.3 | 607.8 | 612.8 | 597.8 |
| Change | - | 22.42% | 50.31% | 5.01% | -25.14% | 16.14% | 0.82% | -2.45% |
| P/E | -6.93x | -5.65x | -9.75x | -13.6x | -8.31x | -15x | -47.2x | 30.7x |
| PBR | - | 22.8x | -29.4x | 127x | -18.7x | -8.19x | -6.7x | -9.21x |
| PEG | - | -0.1x | 0.5x | 0.5x | 6.73x | 0.4x | 0.7x | -0x |
| Capitalization / Revenue | 3.63x | 2.84x | 3.01x | 2.63x | 1.45x | 1.46x | 1.24x | 1.05x |
| EV / Revenue | 3.63x | 2.98x | 3.29x | 2.63x | 1.76x | 1.82x | 1.56x | 1.29x |
| EV / EBITDA | -8.45x | -10.3x | -28.5x | 2,796x | -41.7x | 59x | 16.9x | 8.79x |
| EV / EBIT | -8.15x | -6.78x | -13.5x | -20.3x | -16x | -47.5x | 60.6x | 14.7x |
| EV / FCF | - | -5.12x | -19.3x | -30.6x | -10.3x | -23.8x | -409x | 27.2x |
| FCF Yield | - | -19.5% | -5.18% | -3.26% | -9.69% | -4.2% | -0.24% | 3.68% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | -0.94 | -1.33 | -1.08 | -0.81 | -0.8 | -0.492 | -0.156 | 0.24 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 99.67 | 148.6 | 202.1 | 266.3 | 297.2 | 334.2 | 392.2 | 462.5 |
| EBITDA 1 | -42.8 | -43.02 | -23.38 | 0.25 | -12.56 | 10.3 | 36.19 | 68 |
| EBIT 1 | -44.4 | -65.33 | -49.23 | -34.41 | -32.66 | -12.79 | 10.12 | 40.7 |
| Net income 1 | -46.81 | -74.41 | -61.68 | -50.42 | -51.64 | -31.58 | -9.048 | 18.69 |
| Net Debt 1 | - | 20.5 | 57.52 | - | 92.27 | 121 | 126 | 111 |
| Reference price 2 | 6.510 | 7.510 | 10.530 | 11.040 | 6.650 | 7.370 | 7.370 | 7.370 |
| Nbr of stocks (in thousands) | 55,577 | 56,247 | 57,761 | 63,321 | 64,820 | 66,050 | - | - |
| Announcement Date | 3/3/22 | 3/8/23 | 3/7/24 | 3/4/25 | 3/3/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | -14.98x | 1.82x | 59.03x | - | 487M | |
| 36.99x | 13.22x | 28x | 0.53% | 1,144B | |
| 37.96x | 6.39x | 17.99x | 2.06% | 625B | |
| 36.9x | 8.47x | 17.49x | 2.38% | 511B | |
| 21.13x | 5.1x | 12.68x | 2.57% | 377B | |
| 108.1x | 6.04x | 25.89x | 2.3% | 366B | |
| 21.5x | 5.61x | 13.79x | 2.85% | 291B | |
| 22.06x | 4.46x | 12.76x | 1.98% | 262B | |
| 27.87x | 7.15x | 12.8x | 2.3% | 237B | |
| -45.73x | 7.01x | 27.13x | 2.11% | 194B | |
| Average | 25.18x | 6.53x | 22.76x | 2.12% | 400.84B | |
| Weighted average by Cap. | 35.48x | 8.34x | 20.50x | 1.8% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- EOLS Stock
- Valuation Evolus, Inc.
Select your edition
All financial news and data tailored to specific country editions
