Company Valuation: Gamida Cell Ltd.

Data adjusted to current consolidation scope
Fiscal Period: December 2018 2019 2020 2021 2022 2023
Market Cap 1 246.1 144.8 484.7 150.6 95.95 54.74
Change - -41.18% 234.82% -68.93% -36.3% -42.95%
Enterprise Value (EV) 1 185.4 95.34 365.5 134.4 135.3 91.13
Change - -48.58% 283.31% -63.22% 0.63% -32.63%
P/E -0.94x -2.54x -5.05x -1.68x -1.04x -0.72x
PBR 10x 4.14x 5.01x 3.47x -12x -20.2x
PEG - 0x 2.68x 0.19x 0.1x 0x
Capitalization / Revenue - - - - - 30,683,808x
EV / Revenue - - - - - -
EV / EBITDA -5.56x -1.99x -5.9x -1.55x -1.81x -1.29x
EV / EBIT -5.51x -1.98x -5.87x -1.54x -1.8x -1.25x
EV / FCF -11.8x -4.03x -9.63x -2.25x -2.88x -1.75x
FCF Yield -8.45% -24.8% -10.4% -44.4% -34.7% -57.1%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -10.53 -1.695 -1.663 -1.516 -1.244 -0.5724
Distribution rate - - - - - -
Net sales - - - - - 1.784
EBITDA 1 -33.38 -47.92 -61.94 -86.74 -74.55 -70.62
EBIT 1 -33.64 -48.24 -62.3 -87.17 -74.99 -72.64
Net income 1 -52.93 -34.35 -72.7 -89.79 -79.38 -63
Net Debt 1 -60.69 -49.43 -119.3 -16.21 39.31 36.39
Reference price 2 9.9400 4.3000 8.3900 2.5400 1.2900 0.4127
Nbr of stocks (in thousands) 24,761 33,667 57,774 59,299 74,381 132,639
Announcement Date 2/25/19 2/26/20 3/9/21 3/24/22 3/31/23 3/27/24
1USD in Million2USD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 2.62M
21.73x7.71x15.48x1.37% 74.16B
29.82x8.57x26.7x0.04% 57.39B
32.98x5.93x17.77x0.98% 47.64B
-21.31x230.81x-22.97x-.--% 44.29B
33.26x3.23x13.97x-.--% 42.5B
46.77x5.41x29.66x-.--% 40.71B
27.63x7.93x20.48x0.41% 30.97B
32.99x7.05x18.3x-.--% 28.53B
-15.1x5.68x-7.14x-.--% 24.34B
Average 20.98x 31.37x 12.47x 0.31% 39.05B
Weighted average by Cap. 22.27x 32.04x 13.55x 0.42%

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. GMDA Stock
  4. Valuation Gamida Cell Ltd.