Company Valuation: NFL Biosciences

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025
Market Cap 1 12.56 10.29 11.67 19.12 14.93
Change - -18.12% 13.49% 63.78% -21.92%
Enterprise Value (EV) 1 9.443 9.155 9.206 17.05 13.31
Change - -3.05% 0.56% 85.17% -21.93%
P/E -12.8x -4.21x -3.14x -9.56x -4.62x
PBR 3.82x 12.2x 33.6x 19.8x 48.8x
PEG - -0x 1.88x 0.2x -0.2x
Capitalization / Revenue 322,130x 467,546x 58.4x 415,647x 79,404x
EV / Revenue 242,134x 416,129x 46x 370,592x 70,790x
EV / EBITDA -11x -3.02x -2.21x -6.26x -3.51x
EV / EBIT -10.5x -2.97x -2.18x -6.11x -3.44x
EV / FCF - - - - -
FCF Yield - - - - -
Dividend per Share 2 - - - - -
Rate of return - - - - -
EPS 2 -0.1869 -0.4668 -0.459 -0.206 -0.255
Distribution rate - - - - -
Net sales 1 0.000039 0.000022 0.2 0.000046 0.000188
EBITDA 1 -0.8584 -3.031 -4.174 -2.723 -3.786
EBIT 1 -0.9019 -3.083 -4.23 -2.79 -3.873
Net income 1 -0.9782 -2.443 -3.745 -2.081 -3.318
Net Debt 1 -3.12 -1.131 -2.467 -2.073 -1.619
Reference price 2 2.4000 1.9650 1.4400 1.9700 1.1780
Nbr of stocks (in thousands) 5,235 5,235 8,107 9,705 12,672
Announcement Date 4/29/22 4/28/23 4/14/25 4/14/25 4/27/26
1EUR in Million2EUR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
20.59x7.25x14.66x1.42% 69.54B
36.89x9.62x29.41x0.04% 64.97B
-15.61x5.94x-7.46x-.--% 25.64B
-74.93x13.98x-67.43x-.--% 25.89B
30.69x6.58x17.2x-.--% 26.51B
58.27x21.67x43.95x0.26% 20.22B
27.27x5.11x16.98x-.--% 19.98B
1415.29x39.34x858.54x-.--% 15.69B
16.84x5x11.66x-.--% 13.49B
Average 168.37x 12.72x 101.95x 0.19% 31.33B
Weighted average by Cap. 93.83x 10.79x 57.82x 0.38%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA