Company Valuation: OncoTherapy Science, Inc.

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 21,689 13,292 9,054 4,353 7,606 8,057
Change - -38.71% -31.88% -51.92% 74.74% 5.92%
Enterprise Value (EV) 1 18,790 11,456 7,937 3,826 6,773 5,968
Change - -39.03% -30.72% -51.8% 77.03% -11.89%
P/E -13.9x -5.03x -8.1x -3.3x -8.97x -7.57x
PBR 7.05x 6.72x 10.6x 12.3x 10.4x 3.76x
PEG - -0.1x 0.1x -0.77x 0.2x 0.7x
Capitalization / Revenue 65.3x 11.5x 7.98x 7.14x 10.1x 9.97x
EV / Revenue 56.6x 9.94x 7x 6.27x 9.03x 7.39x
EV / EBITDA -11.8x -5.62x -7.28x - - -
EV / EBIT -11.5x -5.58x -7.17x -3.42x -8.5x -7.37x
EV / FCF -15.7x -6.43x -34.2x -4.08x -13.2x -8.84x
FCF Yield -6.36% -15.6% -2.92% -24.5% -7.57% -11.3%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -8.853 -13.71 -5.803 -6.053 -3.121 -2.772
Distribution rate - - - - - -
Net sales 1 332 1,153 1,134 610 750 808
EBITDA 1 -1,589 -2,037 -1,091 - - -
EBIT 1 -1,638 -2,053 -1,107 -1,120 -797 -810
Net income 1 -1,561 -2,571 -1,118 -1,288 -815 -910
Net Debt 1 -2,899 -1,836 -1,117 -527 -833 -2,089
Reference price 2 123.00 69.00 47.00 20.00 28.00 21.00
Nbr of stocks (in thousands) 176,332 192,644 192,644 217,644 271,644 383,644
Announcement Date 6/22/21 6/21/22 6/27/23 6/25/24 6/24/25 6/23/26
1JPY in Million2JPY
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 60.53M
20.35x7.16x14.38x1.46% 69.18B
31.96x9.24x44.57x0.04% 62B
-73.2x14.15x-68.23x-.--% 26.19B
29.82x6.33x16.44x-.--% 25.75B
-14.7x5.35x-6.73x-.--% 24.29B
26.87x5.1x16.96x-.--% 19.84B
45.45x16.69x33.86x0.33% 15.65B
-14.9x3360.83x-17.18x-.--% 13.88B
1005.79x35.18x607.6x-.--% 14.09B
Average 117.49x 384.45x 71.30x 0.2% 27.09B
Weighted average by Cap. 63.10x 181.79x 42.16x 0.4%

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. 4564 Stock
  4. Valuation OncoTherapy Science, Inc.
LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!