Valuation Exscientia plc

Stocks

Market Closed - Nasdaq 16:00:00 2024-11-19 EST			5-day change	1st Jan Change
4.840 ^USD	+3.20%		-.--%	-

24-11-20	Exscientia plc(NasdaqGS:EXAI) dropped from S&P Global BMI Index	CI
24-11-20	Recursion Pharmaceuticals, Exscientia Complete Business Combination	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023
Market Cap ¹	1,757	543.6	628.7
Change	-	-69.06%	15.67%
Enterprise Value (EV) ¹	1,200	51.65	284.6
Change	-	-95.69%	451%
P/E	-14.8x	-4.55x	-4.28x
PBR	3.11x	1.14x	1.78x
PEG	-0x	3.03x	-0.2x
Capitalization / Revenue	64.2x	20x	31.3x
EV / Revenue	43.9x	1.9x	14.2x
EV / EBITDA	-23.4x	-0.32x	-1.75x
EV / EBIT	-22x	-0.31x	-1.63x
EV / FCF	-	-	-
FCF Yield	-	-	-
Dividend per Share ²	-	-	-
Rate of return	-	-	-
EPS ²	-0.9871	-0.9722	-1.175
Distribution rate	-	-	-
Net sales ¹	27.36	27.22	20.08
EBITDA ¹	-51.31	-159.9	-162.5
EBIT ¹	-54.64	-167.6	-174.5
Net income ¹	-49.23	-118.7	-146
Net Debt ¹	-557	-491.9	-344.1
Reference price ²	14.593	4.424	5.032
Nbr of stocks (in thousands)	120,388	122,878	124,940
Announcement Date	3/23/22	3/23/23	3/21/24

¹GBP in Million²GBP

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.($)
EXSCIENTIA PLC	-	-	-	-	633M
WUXI APPTEC CO., LTD.	20.87x	7.45x	14.96x	1.42%	71.53B
ARGENX SE	31.24x	9x	28.05x	0.04%	60.12B
LONZA GROUP AG	34.13x	6.11x	18.31x	0.95%	48.85B
IQVIA HOLDINGS INC.	34.64x	3.34x	14.41x	-.--%	44.28B
REVOLUTION MEDICINES, INC.	-21.08x	228.26x	-22.72x	-.--%	43.83B
BEONE MEDICINES AG	47.85x	5.53x	30.37x	-.--%	41.53B
CELLTRION, INC.	27.07x	7.8x	20.09x	0.42%	30.13B
WUXI BIOLOGICS (CAYMAN) INC.	32.39x	6.91x	17.94x	-.--%	27.98B
INSMED INCORPORATED	-70.94x	13.62x	-69.42x	-.--%	25.25B
Average	15.13x	32.00x	5.78x	0.32%	39.41B
Weighted average by Cap.	19.23x	31.83x	9.93x	0.42%