Company Valuation: Immatics N.V.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 845.5 663.9 891.4 848.6 1,408 1,178 - -
Change - -21.47% 34.26% -4.8% 65.88% -16.3% - -
Enterprise Value (EV) 1 710 289.7 445.7 610.6 1,026 892.1 839.6 908.6
Change - -59.19% 53.83% 36.99% 68% -13.03% -5.89% 8.22%
P/E -8.25x 14.7x -8.08x 47.1x -5.61x -4.07x -4.09x -4.66x
PBR - - - - 2.51x - - -
PEG - -0x 0x -0x 0x -0.3x 9.26x 0.4x
Capitalization / Revenue 22.1x 3.57x 15.2x 5.05x 25.1x 25.3x 29.8x 10.3x
EV / Revenue 18.5x 1.56x 7.6x 3.63x 18.3x 19.2x 21.2x 7.93x
EV / EBITDA -7.96x 7.29x -4.34x -21.5x -5.2x -3.05x -2.6x -2.46x
EV / EBIT -7.47x 8.99x -4.04x -14.7x -4.85x -2.87x -2.46x -2.83x
EV / FCF -7.43x - -32.6x -3.25x -4.84x -4.5x -2.71x -2.95x
FCF Yield -13.5% - -3.06% -30.8% -20.7% -22.2% -36.9% -33.9%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -1.63 0.592 -1.303 0.151 -1.872 -2.114 -2.104 -1.845
Distribution rate - - - - - - - -
Net sales 1 38.29 186 58.62 168.1 56.13 46.54 39.58 114.6
EBITDA 1 -89.24 39.74 -102.6 -28.46 -197.3 -292.1 -322.9 -369.3
EBIT 1 -95.04 32.24 -110.4 -41.65 -211.7 -311.3 -340.8 -321
Net income 1 -102.8 40.38 -105.3 16.41 -228.5 -287.4 -309.6 -284.9
Net Debt 1 -135.5 -374.2 -445.8 -238.1 -381.9 -286.2 -338.7 -269.7
Reference price 2 13.440 8.710 10.530 7.110 10.500 8.600 8.600 8.600
Nbr of stocks (in thousands) 62,909 76,227 84,656 119,356 134,064 136,690 - -
Announcement Date 3/23/22 3/21/23 3/21/24 3/27/25 3/5/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-4.08x19.17x-3.05x-.--% 1.18B
20.63x7.28x14.62x1.44% 70.24B
32.28x9.34x45.05x0.04% 62.63B
-76.7x14.8x-71.37x-.--% 27.36B
29.77x6.32x16.41x-.--% 25.71B
-15.03x5.62x-7.06x-.--% 24.83B
26.45x5.03x16.73x-.--% 19.52B
44.88x16.47x33.42x0.34% 15.51B
1267.62x36.68x797.93x-.--% 14.66B
-15.8x3569.89x-18.25x-.--% 14.69B
Average 131.00x 369.06x 82.44x 0.18% 27.63B
Weighted average by Cap. 77.18x 199.66x 52.17x 0.39%

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. IMTX Stock
  4. Valuation Immatics N.V.
LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!