Company Valuation: Prothena Corporation plc

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 2,302 3,111 1,950 745.3 514.1 430.2 - -
Change - 35.14% -37.3% -61.79% -31.02% -16.32% - -
Enterprise Value (EV) 2,302 3,111 1,331 745.3 514.1 430.2 430.2 430.2
Change - 35.14% -57.2% -44.02% -31.02% -16.32% 0% 0%
P/E 35.8x -24.4x -13.2x -6.1x -2.11x 76.2x -9.01x 62.1x
PBR - - 3.44x - - - - -
PEG - 0x -1.1x 0.3x -0x -1x 0x -1x
Capitalization / Revenue 11.5x 57.7x 21.3x 5.51x 53.1x 5.17x 17.6x 4.26x
EV / Revenue 0x 0x 0x 0x 0x 5.17x 17.6x 4.26x
EV / EBITDA - - - - - - - -
EV / EBIT 0x -0x -0x -0x -0x 59.2x -7.29x 140x
EV / FCF 0x - -0x -0x -0x 229x -10.8x 5.06x
FCF Yield 4% - -7.01% -20.2% -31.8% 0.44% -9.27% 19.7%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 1.38 -2.47 -2.76 -2.27 -4.53 0.11 -0.93 0.135
Distribution rate - - - - - - - -
Net sales 1 200.6 53.9 91.37 135.2 9.684 83.16 24.38 101.1
EBITDA 73.09 - -190.1 - - - - -
EBIT 1 71.98 -131.6 -191 -154.6 -214.6 7.27 -58.97 3.078
Net income 1 66.98 -116.9 -147 -122.3 -244.1 6.224 -49.57 10.05
Net Debt - - -618.8 - - - - -
Reference price 2 49.400 60.250 36.340 13.850 9.550 8.380 8.380 8.380
Nbr of stocks (in thousands) 46,594 51,627 53,665 53,809 53,830 51,337 - -
Announcement Date 2/17/22 2/23/23 2/15/24 2/20/25 2/19/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
79.82x - - -.--% 451M
20.87x7.45x14.96x1.42% 71.53B
31.24x9x28.05x0.04% 60.12B
34.13x6.11x18.31x0.95% 48.85B
34.64x3.34x14.41x-.--% 44.28B
-21.08x228.26x-22.72x-.--% 43.83B
47.85x5.53x30.37x-.--% 41.53B
27.07x7.8x20.09x0.42% 30.13B
32.39x6.91x17.94x-.--% 27.98B
-70.94x13.62x-69.42x-.--% 25.25B
Average 21.60x 32.00x 5.78x 0.28% 39.4B
Weighted average by Cap. 19.30x 31.83x 9.93x 0.41%

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. PRTA Stock
  4. Valuation Prothena Corporation plc