Company Valuation: Omeros Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 402.1 141.8 205.6 572.5 1,218 1,395 - -
Change - -64.75% 45% 178.51% 112.69% 14.55% - -
Enterprise Value (EV) 587.5 284.6 205.6 572.5 1,218 1,395 1,395 1,395
Change - -51.56% -27.76% 178.51% 112.69% 14.55% 0% 0%
P/E 2.06x 2.97x -1.74x -3.66x -344x 21.7x 19.3x 12.1x
PBR 17x 1.66x - - - - - -
PEG - -0x 0x -0.1x 3.5x -0x 1.6x 0.2x
Capitalization / Revenue 3.6x - - - - 11.1x 7.05x 4.41x
EV / Revenue 0x - - - - 11.1x 7.05x 4.41x
EV / EBITDA - - - - - - - -
EV / EBIT -0x -0x -0x -0x -0x -254x 22.9x 9.53x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 3.12 0.76 -1.88 -2.7 -0.05 0.89 1 1.593
Distribution rate - - - - - - - -
Net sales 1 111.8 - - - - 125.6 197.8 316
EBITDA -172.2 -162.4 - - - - - -
EBIT 1 -173.6 -163.4 -164.5 -169.3 -122.8 -5.5 60.87 146.4
Net income 1 194.2 47.42 -117.8 -156.8 -3.35 63.3 79.47 131.6
Net Debt 185.3 142.8 - - - - - -
Reference price 2 6.43 2.26 3.27 9.88 17.18 19.27 19.27 19.27
Nbr of stocks (in thousands) 62,542 62,730 62,865 57,950 70,900 72,388 - -
Announcement Date 3/1/22 3/13/23 4/1/24 3/31/25 3/31/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
21.65x - - - 1.39B
21.45x7.54x15.37x1.38% 72.12B
37.53x9.72x29.82x0.04% 65.85B
-18.08x7.59x-9.85x-.--% 29.28B
-79.5x14.86x-71.64x-.--% 27.47B
33.76x6.66x17.64x-.--% 26.7B
27.2x5.1x17.12x-.--% 20.06B
52.91x19.58x39.65x0.29% 18.22B
2460.33x41.28x-5047.29x-.--% 16.4B
16.73x4.96x11.58x-.--% 13.4B
Average 257.40x 13.03x -555.29x 0.19% 29.09B
Weighted average by Cap. 152.38x 11.04x -277.31x 0.37%

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. OMER Stock
  4. Valuation Omeros Corporation