Company Valuation: Ironwood Pharmaceuticals, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 1,908 1,901 1,786 708.9 548.2 610.7 - -
Change - -0.4% -6.02% -60.31% -22.67% 11.4% - -
Enterprise Value (EV) 1,742 1,641 1,786 708.9 548.2 610.7 610.7 610.7
Change - -5.83% 8.87% -60.31% -22.67% 11.4% 0% 0%
P/E 3.63x 12.9x -1.77x 443x 22.5x 3.13x 3x 2.63x
PBR 3.12x 3.54x - - - - - -
PEG - -0.2x 0x -4x 0x 0x 0.71x 0.2x
Capitalization / Revenue 4.61x 4.63x 4.03x 2.02x 1.85x 1.33x 1.28x 1.25x
EV / Revenue 0x 0x 0x 0x 0x 1.33x 1.28x 1.25x
EV / EBITDA 0x 0x -0x 0x 0x 1.87x 1.82x 1.79x
EV / EBIT 0x 0x -0x 0x 0x 2.05x 2.09x 1.99x
EV / FCF 0x 0x 0x 0x 0x 2.57x 2.26x 2.21x
FCF Yield 13.7% 14.4% 10.3% 14.6% 23.2% 39% 44.2% 45.3%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 3.21 0.96 -6.45 0.01 0.15 1.185 1.235 1.41
Distribution rate - - - - - - - -
Net sales 1 413.8 410.6 442.7 351.4 296.2 460.1 478.4 488.9
EBITDA 1 233.7 251.8 -884.8 100.6 138.1 326.1 334.8 341.9
EBIT 1 232.2 250.3 -945.4 94.85 98.5 297.2 292.8 307.3
Net income 1 528.4 175.1 -1,002 1.813 24.02 181.6 209.9 232
Net Debt -165.9 -260 - - - - - -
Reference price 2 11.660 12.390 11.440 4.430 3.370 3.710 3.710 3.710
Nbr of stocks (in thousands) 163,650 153,395 156,129 160,028 162,679 164,613 - -
Announcement Date 2/17/22 2/16/23 2/15/24 2/27/25 2/25/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
3.2x - - - 624M
66.43x5.38x20.22x2.6% 322B
23.56x3.23x11.52x1.68% 68.84B
12.12x6.17x9.58x - 9.59B
16.79x2.13x7.29x2.65% 8.29B
21.26x6.02x17.02x-.--% 4.23B
32.49x6.17x17.63x - 3.77B
39.21x2.24x28.16x0.78% 3.61B
106.04x - - -.--% 2.74B
Average 35.68x 4.48x 15.92x 1.29% 47.11B
Weighted average by Cap. 56.45x 4.97x 18.31x 2.39%

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. IRWD Stock
  4. Valuation Ironwood Pharmaceuticals, Inc.