Valuation Exelixis, Inc. Börse Stuttgart

Stocks

Market Closed - Börse Stuttgart 15:46:05 2026-09-17 EDT			5-day change	1st Jan Change
50.46 ^EUR	+2.31%		-0.76%	+29.86%

09-15	Exelixis, Inc. Presents at Morgan Stanley 24th Annual Global Healthcare Conference, Sep-15-2026 11:30 AM
09-11	Exchange-Traded Funds, Equity Futures Higher Pre-Bell Friday Amid Inflation Data Release	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	5,784	5,174	7,460	9,510	11,799	14,493	-	-
Change	-	-10.54%	44.19%	27.47%	24.07%	22.83%	-	-
Enterprise Value (EV) ¹	4,317	3,865	6,465	8,399	10,740	13,748	12,870	11,745
Change	-	-10.45%	67.25%	29.91%	27.88%	28.01%	-6.39%	-8.74%
P/E	25.4x	28.6x	36.9x	18.9x	15.8x	18.1x	14.9x	11.4x
PBR	2.64x	2.09x	3.21x	4.18x	5.32x	5.57x	4.09x	3.04x
PEG	-	-1.3x	2.3x	0x	0.3x	1.1x	0.7x	0.4x
Capitalization / Revenue	4.03x	3.21x	4.08x	4.39x	5.09x	5.68x	5x	4.46x
EV / Revenue	3.01x	2.4x	3.53x	3.87x	4.63x	5.39x	4.44x	3.61x
EV / EBITDA	14.4x	17.4x	32.9x	13.3x	11.9x	12.6x	10.2x	7.36x
EV / EBIT	15.1x	19.2x	37.8x	13.9x	12.3x	13.3x	10.1x	7.47x
EV / FCF	12.8x	17.2x	22.1x	12.5x	12.3x	16.6x	15.8x	8.44x
FCF Yield	7.8%	5.8%	4.53%	8%	8.15%	6.01%	6.31%	11.8%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	0.72	0.56	0.65	1.76	2.78	3.238	3.914	5.119
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	1,435	1,611	1,830	2,169	2,320	2,553	2,900	3,253
EBITDA ¹	300.3	222.4	196.6	633.4	901.2	1,093	1,261	1,595
EBIT ¹	286.7	201.5	170.9	604.6	872.2	1,032	1,278	1,572
Net income ¹	231.1	182.3	207.8	521.3	782.6	820.7	1,012	1,248
Net Debt ¹	-1,467	-1,308	-995.3	-1,111	-1,059	-744.5	-1,623	-2,747
Reference price ²	18.28	16.04	23.99	33.30	43.83	58.49	58.49	58.49
Nbr of stocks (in thousands)	316,397	322,561	310,974	285,579	269,203	247,782	-	-
Announcement Date	2/17/22	2/7/23	2/6/24	2/11/25	2/10/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
WUXI APPTEC CO., LTD.	20.48x	7.21x	14.48x	1.45%	69.69B
ARGENX SE	31.56x	9.12x	44.38x	0.04%	61.24B
INSMED INCORPORATED	-74.83x	14.47x	-69.78x	-.--%	26.77B
BIONTECH SE	-14.57x	5.25x	-6.6x	-.--%	24.07B
GENMAB A/S	27.63x	5.23x	17.38x	-.--%	20.39B
PHARMAESSENTIA CORPORATION	45.45x	16.69x	33.86x	0.33%	15.72B
EXELIXIS, INC.	17.54x	5.22x	12.19x	-.--%	14.07B
SUMMIT THERAPEUTICS INC.	-14.86x	3350.32x	-17.13x	-.--%	13.8B
MADRIGAL PHARMACEUTICALS, INC.	-83.79x	7.67x	-63.48x	-.--%	12.22B
Average	-5.04x	380.13x	-3.86x	0.2%	28.66B
Weighted average by Cap.	5.05x	187.42x	6.77x	0.42%