Company Valuation: Inogen, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 772.6 451.8 128 218.4 182.4 139.9 - -
Change - -41.53% -71.68% 70.69% -16.47% -23.34% - -
Enterprise Value (EV) 537.1 264.8 -0.5111 104.6 182.4 139.9 139.9 139.9
Change - -50.71% -100.19% 20,569.47% 74.38% -23.34% 0% 0%
P/E -121x -5.37x -1.24x -6.03x -7.81x -6.89x -11.1x -19.5x
PBR 2.09x 1.52x 0.63x 1.26x - - - -
PEG - -0x -0.1x 0.1x 0.2x 0.6x 0.3x 0.5x
Capitalization / Revenue 2.16x 1.2x 0.41x 0.65x 0.52x 0.39x 0.38x 0.35x
EV / Revenue 0x 0x -0x 0x 0x 0.39x 0.38x 0.35x
EV / EBITDA 0x -0x 0x -0x 0x 35.2x 13.8x 8.99x
EV / EBIT 0x -0x 0x -0x -0x -5.5x -7.95x -11.7x
EV / FCF -0x -0x 0x -0x - -26.4x 127x 466x
FCF Yield -0.04% -13% -23.3% -4.16% - -3.79% 0.79% 0.21%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -0.28 -3.67 -4.42 -1.52 -0.86 -0.765 -0.475 -0.27
Distribution rate - - - - - - - -
Net sales 1 358 377.2 315.7 335.7 348.7 356.4 372.6 394.6
EBITDA 1 29.5 -13.53 -37.78 -9.481 2.693 3.97 10.15 15.55
EBIT 1 9.24 -33.08 -109.4 -42.52 -30.21 -25.45 -17.6 -11.95
Net income 1 -6.333 -83.77 -102.4 -35.89 -22.75 -20.8 -13.35 -7.8
Net Debt -235.5 -187 -128.5 -113.8 - - - -
Reference price 2 34.000 19.710 5.490 9.170 6.720 5.270 5.270 5.270
Nbr of stocks (in thousands) 22,724 22,921 23,308 23,818 27,148 26,538 - -
Announcement Date 2/24/22 2/23/23 2/27/24 2/25/25 2/24/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-6.89x - - - 140M
28x3.88x15.01x2.6% 171B
18.25x3.37x12.03x3.26% 110B
21.42x4.21x14.72x1.31% 106B
25.75x2.52x10.21x2.8% 75.99B
16.44x0.19x12.1x0.79% 57.3B
34.49x3.36x11.49x2.19% 48.76B
28.75x7.1x18.34x1.39% 50.19B
35.36x8.79x24.72x-.--% 41.14B
34.67x6.08x19.09x-.--% 32.56B
Average 23.63x 4.39x 15.30x 1.59% 69.31B
Weighted average by Cap. 25.50x 3.99x 14.49x 1.99%

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. INGN Stock
  4. Valuation Inogen, Inc.