Company Valuation: MPDL Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 79.17 114.5 144 324.4 370.5 244.2
Change - 44.66% 25.76% 125.27% 14.19% -34.09%
Enterprise Value (EV) 1 277.2 814.5 795.8 735.3 884.4 842.4
Change - 193.8% -2.3% -7.61% 20.29% -4.75%
P/E -7.67x -4.6x -3.75x 1.75x -8.89x -3.06x
PBR 0.15x 0.13x 0.12x 0.32x 0.38x 0.27x
PEG - -0x -0.1x -0x 0x -0x
Capitalization / Revenue 2.57x 1.51x 1.01x 4.42x 6.38x 1.2x
EV / Revenue 9x 10.8x 5.61x 10x 15.2x 4.15x
EV / EBITDA -39.1x -22.8x -166x -11.1x -17.1x -9.48x
EV / EBIT -38.5x -21.5x -89.7x -11x -17x -9.45x
EV / FCF -2.41x -3.79x 52.1x -3.69x -8.82x -32x
FCF Yield -41.4% -26.4% 1.92% -27.1% -11.3% -3.13%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -1.392 -3.362 -5.184 25.01 -5.62 -10.76
Distribution rate - - - - - -
Net sales 1 30.82 75.62 141.9 73.36 58.04 203.2
EBITDA 1 -7.099 -35.74 -4.79 -66.41 -51.74 -88.91
EBIT 1 -7.195 -37.89 -8.871 -66.64 -51.96 -89.11
Net income 1 -10.32 -24.92 -38.42 185.4 -41.66 -79.75
Net Debt 1 198.1 700 651.8 410.8 513.9 598.3
Reference price 2 10.68 15.45 19.43 43.77 49.98 32.94
Nbr of stocks (in thousands) 7,413 7,413 7,413 7,413 7,413 7,413
Announcement Date 8/24/21 9/3/22 9/4/23 9/5/24 9/4/25 9/3/26
1INR in Million2INR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 2.08M
64.94x - - - 69.72B
12.56x4.4x11.29x3.83% 39.78B
18.68x4.05x16.29x1.31% 28.81B
14.58x3.16x15.14x2.4% 26.9B
8.07x1.47x8.25x4.39% 26.87B
5.7x0.76x1.57x8.68% 27.72B
8.52x3.02x7.05x-.--% 20.19B
10.26x2.01x7.76x4.09% 20.62B
13.34x6.46x16.98x1.63% 19.11B
Average 17.40x 3.17x 10.54x 3.29% 27.97B
Weighted average by Cap. 24.92x 3.16x 10.56x 3.47%

Y-o-Y evolution of P/E

Valuation ratios - P/E - MPDL Limited

Historical PBR trend

Valuation ratios - PBR - MPDL Limited

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - MPDL Limited

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - MPDL Limited

  1. Stock Market
  2. Stocks
  3. MPDL Stock
  4. Valuation MPDL Limited