Company Valuation: Exagen Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 188 39.17 33.92 72.31 137.8 188.5 - -
Change - -79.17% -13.39% 113.18% 90.55% 36.78% - -
Enterprise Value (EV) 188 39.17 33.92 72.31 137.8 188.5 188.5 188.5
Change - -79.17% -13.39% 113.18% 90.55% 36.78% 0% 0%
P/E -6.92x -0.87x -1.49x -4.94x -6.54x -11.8x -15.1x -20.2x
PBR 2.21x 0.94x 1.49x 7.58x 7.98x 38.9x -97.3x -
PEG - -0x 0x 0.1x -0.5x 0.4x 0.7x 0.8x
Capitalization / Revenue 3.89x 0.86x 0.65x 1.3x 2.07x 2.55x 2.31x 2.05x
EV / Revenue 0x 0x 0x 0x 0x 2.55x 2.31x 2.05x
EV / EBITDA -0x -0x -0x -0x -0x -32.4x -123x 59.5x
EV / EBIT -0x -0x -0x -0x -0x -15.7x -22.4x -46x
EV / FCF -0x -0x -0x -0x -0x -13.4x -25.1x 85.7x
FCF Yield -12% -93.1% -45.1% -19.1% -10.4% -7.48% -3.98% 1.17%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -1.68 -2.77 -1.34 -0.83 -0.93 -0.6583 -0.515 -0.385
Distribution rate - - - - - - - -
Net sales 1 48.3 45.56 52.55 55.64 66.58 73.91 81.51 91.97
EBITDA 1 -23.12 -38.99 -20.67 -10.15 -9.794 -5.817 -1.529 3.167
EBIT 1 -24.07 -40.54 -22.84 -13.64 -14.07 -12.02 -8.417 -4.1
Net income 1 -26.85 -47.39 -23.69 -15.12 -19.95 -15.93 -13.38 -9.65
Net Debt - - - - - - - -
Reference price 2 11.630 2.400 1.990 4.100 6.080 7.780 7.780 7.780
Nbr of stocks (in thousands) 16,164 16,319 17,046 17,637 22,663 24,225 - -
Announcement Date 3/22/22 3/20/23 3/18/24 3/11/25 3/10/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-11.82x - - - 188M
13.26x0.4x8.43x2.92% 117B
14.99x1.88x9.38x0.69% 97.42B
-286.22x19.97x-337.69x-.--% 59.22B
14.02x1.53x9.28x2.52% 29.03B
23.2x2.17x12.44x0.88% 26.86B
23.49x2.62x13.31x1.37% 26.69B
7.96x1.43x6.5x-.--% 21.1B
30.58x5.46x22.21x2.29% 20.61B
30.65x2.87x12.91x1.47% 16.94B
Average -13.99x 4.26x -27.03x 1.35% 41.46B
Weighted average by Cap. -26.46x 4.29x -39.40x 1.48%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Exagen Inc.

Historical PBR trend

Valuation ratios - PBR - Exagen Inc.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Exagen Inc.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Exagen Inc.

  1. Stock Market
  2. Stocks
  3. XGN Stock
  4. Valuation Exagen Inc.