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 -0.2444 -0.6318 -0.4371 -0.9288 -0.9469 -1.66
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 10.20 18.60 17.40 11.40 13.75 39.70
Nbr of stocks (in thousands) 685,000 689,895 723,188 784,760 786,298 827,250
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.($)
- - - - 2.5B
32.93x11.96x24.23x0.6% 1,031B
29.57x - - 2.02% 641B
32.73x7.6x15.79x2.67% 453B
19.66x4.67x11.58x2.83% 349B
21.66x5.59x13.87x2.87% 290B
20.88x4.29x12.24x2.06% 252B
27.19x7.03x12.5x2.35% 232B
13.11x4.72x9.86x3.87% 201B
-44.72x6.46x25.22x2.25% 181B
Average 17.00x 6.54x 15.66x 2.39% 363.23B
Weighted average by Cap. 23.95x 7.98x 17.64x 1.98%

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.