Company Valuation: Lin BioScience, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 6,987 12,832 12,583 8,946 10,812 32,842
Change - 83.66% -1.94% -28.9% 20.85% 203.76%
Enterprise Value (EV) 1 5,900 12,027 10,985 5,728 5,637 16,572
Change - 103.86% -8.67% -47.85% -1.59% 193.97%
P/E -41.7x -29.4x -39.8x -12.3x -14.5x -23.9x
PBR 7.66x 23.7x 10.2x 4.19x 3.79x 3.06x
PEG - -0x 1.3x -0x -7.44x -0.3x
Capitalization / Revenue - - - - - -
EV / Revenue - - - - - -
EV / EBITDA -30.1x -35.7x -24.8x -5.25x -3.88x -5.82x
EV / EBIT -29.9x -35.6x -24.7x -5.22x -3.87x -5.8x
EV / FCF 41.5x -381x -16.7x -9.01x -9.83x -36.2x
FCF Yield 2.41% -0.26% -5.99% -11.1% -10.2% -2.77%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -2.444 -6.318 -4.371 -9.288 -9.469 -16.6
Distribution rate - - - - - -
Net sales - - - - - -
EBITDA 1 -195.8 -336.8 -442.6 -1,091 -1,451 -2,849
EBIT 1 -197 -338.3 -445.1 -1,097 -1,458 -2,857
Net income 1 -151.8 -434.7 -313.5 -687.2 -744.3 -1,363
Net Debt 1 -1,087 -804.6 -1,599 -3,218 -5,174 -16,270
Reference price 2 102.00 186.00 174.00 114.00 137.50 397.00
Nbr of stocks (in thousands) 68,500 68,990 72,319 78,476 78,630 82,725
Announcement Date 4/8/21 4/25/22 4/25/23 4/23/24 4/30/25 4/28/26
1TWD in Million2TWD
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 1.85B
34.93x12.78x25.81x0.56% 1,098B
29.12x - - 2.05% 631B
31.66x7.38x15.33x2.77% 438B
20.79x4.93x12.21x2.68% 368B
22.24x5.75x14.34x2.79% 298B
20.77x4.28x12.16x2.05% 251B
26.18x6.87x12.22x2.42% 226B
13.88x4.98x10.54x3.66% 209B
-41.32x5.92x33.42x2.48% 165B
Average 17.58x 6.61x 17.00x 2.38% 368.62B
Weighted average by Cap. 25.00x 8.33x 18.79x 1.95%

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. 6696 Stock
  4. Valuation Lin BioScience, Inc.