Company Valuation: Protagonist Therapeutics, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 1,632 536.8 1,323 2,300 5,460 9,389 - -
Change - -67.12% 146.4% 73.94% 137.35% 71.95% - -
Enterprise Value (EV) 1 1,305 411 1,136 2,203 5,332 8,850 8,877 8,817
Change - -68.51% 176.35% 93.98% 142% 65.99% 0.31% -0.68%
P/E -12.6x -4.2x -16.5x 9.13x -42.6x 31.2x -306x 82.6x
PBR - - - - - - - -
PEG - 1.03x 0.4x -0x 0x -0x 3x -0x
Capitalization / Revenue 59.7x 20.2x 22x 5.3x 119x 17.3x 46.2x 26.2x
EV / Revenue 47.7x 15.5x 18.9x 5.07x 116x 16.3x 43.6x 24.6x
EV / EBITDA -10.4x - -12.3x 8.69x -34x 29.8x -102x 76.7x
EV / EBIT -10.4x -3.13x -12.1x 8.71x -33.7x 29.1x -145x 88.6x
EV / FCF -12x -3.77x -16x 12.1x 95.1x 32.9x 58.8x 28.7x
FCF Yield -8.35% -26.5% -6.24% 8.3% 1.05% 3.04% 1.7% 3.48%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -2.71 -2.6 -1.39 4.23 -2.05 4.651 -0.4742 1.756
Distribution rate - - - - - - - -
Net sales 1 27.36 26.58 60 434.4 46.02 542.3 203.4 358.9
EBITDA 1 -125 - -92.68 253.7 -156.8 297.2 -87.13 115
EBIT 1 -125.8 -131.4 -93.65 252.8 -158.1 304.2 -61.35 99.51
Net income 1 -125.6 -127.4 -78.96 275.2 -130.1 323.8 -32.12 131.2
Net Debt 1 -326.9 -125.7 -186.7 -97.25 -128.4 -538.2 -511.1 -571.3
Reference price 2 34.20 10.91 22.93 38.60 87.34 145.09 145.09 145.09
Nbr of stocks (in thousands) 47,728 49,198 57,678 59,598 62,516 64,708 - -
Announcement Date 2/28/22 3/15/23 2/27/24 2/21/25 2/25/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
31.2x16.32x29.78x-.--% 9.39B
31.44x5.66x16.96x1.03% 46.38B
-21.25x245.77x-22.82x-.--% 44.51B
33.09x3.22x13.91x-.--% 42.3B
45.98x5.31x29.05x-.--% 39.91B
27.78x8.36x21.2x0.41% 32.79B
33.34x5.46x24.79x-.--% 16.36B
23.65x2.07x8.96x1.13% 14.31B
74.46x3.94x15.27x-.--% 13.29B
Average 31.08x 32.90x 15.23x 0.29% 28.8B
Weighted average by Cap. 26.32x 46.87x 12.46x 0.3%

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. PTGX Stock
  4. Valuation Protagonist Therapeutics, Inc.
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!