Company Valuation: NewAmsterdam Pharma Company N.V.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 - 831.8 831.9 2,657 3,388 2,380 - -
Change - - 0.01% 219.43% 27.48% -29.76% - -
Enterprise Value (EV) 1 - 393.3 831.9 2,657 2,849 1,956 1,823 1,812
Change - - 111.52% 219.43% 7.22% -31.36% -6.79% -0.63%
P/E -3.39x -10.6x -5.09x -10.2x -20.5x -12.1x -12.9x -43.7x
PBR - 1.72x - 3.72x - - - -
PEG - 0.2x -0x -0.4x 0.5x -1x 2.24x 0.6x
Capitalization / Revenue - 8.53x 64x 61.2x 178x 96.6x 20x 7.77x
EV / Revenue - 4.03x 64x 61.2x 150x 79.4x 15.3x 5.91x
EV / EBITDA - - - - -14.9x -9.2x -120x 8.85x
EV / EBIT - -56.5x -4.93x -15.8x -14.9x -8.98x -9.83x -61.4x
EV / FCF - 49.4x -6.38x -17.5x -22.7x -14.9x -7.23x -11.2x
FCF Yield - 2.02% -15.7% -5.7% -4.4% -6.7% -13.8% -8.93%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -2.53 -0.96 -1.984 -2.438 -1.454 -1.639 -1.545 -0.4554
Distribution rate - - - - - - - -
Net sales 1 - 97.5 13.01 43.39 19.03 24.64 119.1 306.3
EBITDA 1 - - - - -190.6 -212.6 -15.14 204.8
EBIT 1 - -6.96 -168.9 -167.9 -190.8 -217.8 -185.4 -29.51
Net income 1 -28.6 -78.05 -163.3 -230.1 -172.3 -201.7 -196.3 -53.18
Net Debt 1 - -438.5 - - -538.5 -423.7 -556.4 -567.9
Reference price 2 8.57 10.20 10.11 24.82 29.88 19.91 19.91 19.91
Nbr of stocks (in thousands) - 81,560 82,324 107,053 113,391 119,537 - -
Announcement Date 8/4/22 3/31/23 2/28/24 2/26/25 2/18/26 - - -
1EUR in Million2EUR
Estimates

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
21.81x7.74x15.55x1.36% 74.18B
30.94x8.91x27.77x0.04% 59.55B
-72.24x13.96x-67.31x-.--% 25.84B
-15.16x5.72x-7.19x-.--% 24.73B
28.65x5.38x17.91x-.--% 20.87B
44.32x16.25x32.97x0.34% 15.32B
17.52x5.22x12.18x-.--% 14.06B
-14.32x3225.89x-16.49x-.--% 13.12B
-81.25x7.42x-61.47x-.--% 11.85B
Average -4.41x 366.28x -5.12x 0.19% 28.84B
Weighted average by Cap. 6.13x 171.32x 3.83x 0.42%

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. Stocks
  3. NAMS Stock
  4. KH6 Stock
  5. Valuation NewAmsterdam Pharma Company N.V.