Company Valuation: Exicure, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 155 20.44 5.709 5.019 41.54 34.55
Change - -86.82% -72.06% -12.1% 727.79% -16.84%
Enterprise Value (EV) 1 97.74 -3.967 4.438 10.87 35.08 30.98
Change - -104.06% 211.88% 144.86% 222.79% -11.7%
P/E -6.26x -0.28x -2.06x -0.27x -2.88x -6.9x
PBR 2.52x 1.96x 0.38x 1.66x 12.2x 8.8x
PEG - -0x 0x -0x 0.1x 0.1x
Capitalization / Revenue 9.33x -42.3x 0.2x - 83.1x -
EV / Revenue 5.88x 8.21x 0.15x - 70.2x -
EV / EBITDA -3.96x 0.07x -6.64x -0.81x -7.13x -3.14x
EV / EBIT -3.84x 0.06x -2.42x -0.77x -7.09x -3.06x
EV / FCF -3.23x 0.18x -0.22x -2.16x -20x -7.35x
FCF Yield -31% 565% -460% -46.2% -4.99% -13.6%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -42.43 -108.5 -2.795 -10.55 -4.748 -0.7854
Distribution rate - - - - - -
Net sales 1 16.61 -0.483 28.83 - 0.5 -
EBITDA 1 -24.67 -60.23 -0.668 -13.44 -4.921 -9.875
EBIT 1 -25.44 -61.35 -1.831 -14.08 -4.949 -10.12
Net income 1 -24.67 -64.1 -2.582 -16.91 -9.701 -4.946
Net Debt 1 -57.31 -24.4 -1.271 5.849 -6.464 -3.57
Reference price 2 265.500 30.315 5.750 2.902 13.670 5.420
Nbr of stocks (in thousands) 584 674 993 1,730 3,039 6,374
Announcement Date 3/11/21 3/25/22 3/27/23 6/6/24 3/18/25 3/25/26
1USD in Million2USD
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 8.57M
20.56x7.11x14.62x1.42% 68.12B
31.44x8.03x24.45x0.05% 55.18B
-82.4x15.59x-64.97x-.--% 28.63B
30.46x5.97x15.8x-.--% 23.99B
-14.71x5.23x-6.82x-.--% 23.53B
25.47x4.76x15.94x-.--% 18.45B
-1250.29x38.99x-15519.34x-.--% 16.44B
47.61x19.33x49.78x0.08% 15.83B
16.76x4.95x11.57x-.--% 13.4B
Average -130.57x 12.22x -1,717.66x 0.17% 26.36B
Weighted average by Cap. -68.08x 10.40x -960.50x 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. XCUR Stock
  4. Valuation Exicure, Inc.