Company Valuation: Legend Biotech Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025 2026 2027
Capitalization 1 3,735 7,175 8,357 10,938 5,969 3,613 3,613 -
Change - 92.11% 16.46% 30.89% -45.43% -39.48% 0% -
Enterprise Value (EV) 1 3,233 6,446 7,855 9,959 4,496 3,266 2,840 2,714
Change - 99.39% 21.86% 26.78% -54.85% -27.37% -13.02% -4.44%
P/E ratio -11x -17x -17.8x -20.5x -33.9x -13.4x -163x 13.3x
PBR 13.4x 15.3x - 8.75x 5.74x 4.82x 3.6x 2.77x
PEG - -2.42x -8.13x -4.1x 0.5x -0.2x 1.8x -0x
Capitalization / Revenue 49.4x 79.9x 71.4x 38.4x 9.52x 3.9x 2.48x 2x
EV / Revenue 42.7x 71.8x 67.1x 34.9x 7.17x 3.16x 1.95x 1.5x
EV / EBITDA -14.6x -17.9x -17.7x -25.4x -39.7x -18.3x 18x 7.34x
EV / EBIT -14.1x -17.3x -17.2x -24.1x -32.9x -17.7x 30.3x 7.23x
EV / FCF -12x -26.6x -33.1x -24.1x -28.4x -26.9x 19.5x 5.43x
FCF Yield -8.31% -3.76% -3.02% -4.15% -3.52% -3.72% 5.14% 18.4%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -2.56 -2.74 -2.8 -2.94 -0.96 -1.62 -0.12 1.471
Distribution rate - - - - - - - -
Net sales 1 75.68 89.79 117 285.1 627.2 1,029 1,454 1,810
EBITDA 1 -220.8 -360.6 -443.2 -392.1 -113.2 -107.5 157.4 369.8
EBIT 1 -229.2 -373 -455.8 -412.6 -136.5 -136.5 93.8 375.5
Net income 1 -303.5 -386.2 -446.3 -518.3 -177 -296.8 47.08 297.4
Net Debt 1 -502.3 -729.5 -501.5 -979.4 -1,473 -346.8 -772.2 -898.3
Reference price 2 28.16 46.61 49.92 60.17 32.54 19.56 19.56 19.56
Nbr of stocks (in thousands) 132,638 153,946 167,403 181,789 183,451 184,690 184,690 -
Announcement Date 3/18/21 3/18/22 3/30/23 3/11/24 3/11/25 3/10/26 - -
1USD in Million2USD
Estimates

P/E ratio, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-12.27x3.16x-18.27x-.--% 3.61B
43.19x10.11x36.48x0.03% 45.56B
16.15x5.76x12.69x1.85% 40.81B
-53.49x18.02x-59.54x-.--% 31.01B
-16.58x2.76x-13.85x-.--% 21.05B
28.08x5.79x16.09x-.--% 19.37B
22.45x4.26x13.93x-.--% 17.15B
-329.86x27.4x1508.36x-.--% 13.54B
-14.37x6424.77x-18.36x-.--% 12.66B
-172.74x42.14x-167.37x-.--% 12.33B
Average -48.94x 654.42x 131.01x 0.19% 21.71B
Weighted average by Cap. -24.30x 385.80x 85.93x 0.35%

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. Equities
  3. LEGN Stock
  4. Valuation Legend Biotech Corporation
SPRING SALE -40%: The Best Tools Reserved for Subscribers to Identify Tomorrow's Top Investments!
d
:
:
BENEFIT NOW