Company Valuation: NovoCure Limited

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 7,795 7,698 1,595 3,224 1,448 1,889 - -
Change - -1.24% -79.27% 102.1% -55.09% 30.45% - -
Enterprise Value (EV) 1 8,148 8,148 1,923 3,061 1,448 1,783 1,679 1,488
Change - 0% -76.39% 59.12% -52.69% 23.16% -5.86% -11.39%
P/E -134x -83.4x -7.66x -19.1x -10.6x -13x -19.9x -25.6x
PBR 19x - - - - - - -
PEG - -1.5x -0x 1x 0.5x -5.16x 0.6x 1.1x
Capitalization / Revenue 14.6x 14.3x 3.13x 5.33x 2.21x 2.6x 2.35x 1.99x
EV / Revenue 15.2x 15.1x 3.78x 5.06x 2.21x 2.46x 2.09x 1.57x
EV / EBITDA -239x -103x -8.67x -19.2x -10.4x -22.4x -43.2x -26.9x
EV / EBIT -184x -91x -8.26x -18x -9.41x -14.4x -25.2x 136x
EV / FCF 139x 864x -19.2x -44.2x -19.1x -172x 34x 8.85x
FCF Yield 0.72% 0.12% -5.22% -2.26% -5.23% -0.58% 2.94% 11.3%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -0.56 -0.88 -1.95 -1.56 -1.22 -1.251 -0.8164 -0.6325
Distribution rate - - - - - - - -
Net sales 1 535 537.8 509.3 605.2 655.4 725.8 804.8 949.6
EBITDA 1 -34.08 -78.9 -221.9 -159.3 -139.2 -79.7 -38.87 -55.23
EBIT 1 -44.33 -89.52 -232.9 -170.5 -153.8 -123.8 -66.73 10.96
Net income 1 -58.35 -92.53 -207 -168.6 -136.2 -142 -84.78 -53.21
Net Debt 1 353.4 450.2 328 -163.8 - -105.5 -209.9 -401.1
Reference price 2 75.08 73.35 14.93 29.80 12.93 16.22 16.22 16.22
Nbr of stocks (in thousands) 103,819 104,950 106,861 108,201 111,982 116,446 - -
Announcement Date 2/24/22 2/23/23 2/22/24 2/27/25 2/26/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-12.97x2.46x-22.37x - 1.89B
72.53x7.63x44.49x-.--% 12.6B
20.47x2.07x10.19x2.17% 6.64B
36.52x1.71x10.7x-.--% 6.18B
27.41x5.65x15.29x1.39% 5.58B
34.22x10.13x25.6x0.59% 5.15B
17.35x2.89x15.04x3.59% 3.78B
-18.13x438.5x-78.03x-.--% 1.77B
18.44x2.26x8.86x2.07% 1.59B
38.64x14.11x25.23x1.45% 1.3B
Average 23.45x 48.74x 5.50x 1.25% 4.65B
Weighted average by Cap. 36.43x 21.90x 17.96x 0.99%

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. NVCR Stock
  4. Valuation NovoCure Limited
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!