Company Valuation: Glaukos Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 2,083 2,082 3,877 8,263 6,482 9,654 - -
Change - -0% 86.17% 113.14% -21.56% 48.94% - -
Enterprise Value (EV) 1 2,021 2,082 3,935 8,014 6,271 9,479 9,381 9,209
Change - 3.03% 88.95% 103.66% -21.74% 51.16% -1.03% -1.84%
P/E -41.5x -20.9x -28.6x -54.1x -34.4x -203x 516x 99.5x
PBR 3.55x 3.94x 8.46x 11x 9.9x 13.5x 11.3x 8.87x
PEG - -0.2x -0.9x 150.4x -1.9x 2.7x -4x 0x
Capitalization / Revenue 7.08x 7.36x 12.3x 21.5x 12.8x 14x 11.4x 8.82x
EV / Revenue 6.87x 7.36x 12.5x 20.9x 12.4x 13.7x 11x 8.41x
EV / EBITDA 258x -37.8x -56.1x -139x -324x 1,624x 177x 69.7x
EV / EBIT -92.6x -24x -37.9x -85.9x -109x -555x 300x 82.8x
EV / FCF -87.6x -32.9x -50.4x -119x -279x 217x 65.1x 30.2x
FCF Yield -1.14% -3.04% -1.98% -0.84% -0.36% 0.46% 1.54% 3.31%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -1.07 -2.09 -2.78 -2.77 -3.28 -0.8078 0.3171 1.646
Distribution rate - - - - - - - -
Net sales 1 294 282.9 314.7 383.5 507.4 691 850.2 1,095
EBITDA 1 7.825 -55.13 -70.13 -57.65 -19.35 5.836 52.87 132.2
EBIT 1 -21.84 -86.7 -103.8 -93.3 -57.44 -17.07 31.3 111.2
Net income 1 -49.59 -99.2 -134.7 -146.4 -187.7 -51.87 19.14 101.9
Net Debt 1 -61.33 - 57.88 -249.5 -210.7 -174.9 -272.8 -445.2
Reference price 2 44.44 43.68 79.49 149.94 112.91 163.75 163.75 163.75
Nbr of stocks (in thousands) 46,862 47,675 48,772 55,109 57,407 58,956 - -
Announcement Date 2/22/22 2/22/23 2/21/24 2/20/25 2/17/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-202.72x13.72x1624.38x-.--% 9.65B
27.63x3.84x14.83x2.64% 169B
18.25x3.37x12.04x3.26% 110B
21.42x4.21x14.72x1.31% 106B
25.26x2.48x10.04x2.86% 73.87B
16.92x0.2x12.42x0.77% 58.98B
29.48x7.29x18.84x1.36% 51.28B
34.07x3.32x11.38x2.22% 48.16B
35.11x8.73x24.55x-.--% 40.84B
34.3x6.01x18.87x-.--% 32.21B
Average 3.97x 5.32x 176.21x 1.44% 69.98B
Weighted average by Cap. 22.20x 4.11x 36.68x 1.97%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA



Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. GKOS Stock
  4. Valuation Glaukos Corporation