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 1,950 745.3 514.1 497.2 - -
Change - 35.14% -37.3% -61.79% -31.02% -3.28% - -
Enterprise Value (EV) 2,302 3,111 1,331 745.3 514.1 497.2 497.2 497.2
Change - 35.14% -57.2% -44.02% -31.02% -3.28% 0% 0%
P/E 35.8x -24.4x -13.2x -6.1x -2.11x 88x -10.4x 71.7x
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 5.98x 20.4x 4.92x
EV / Revenue 0x 0x 0x 0x 0x 5.98x 20.4x 4.92x
EV / EBITDA - - - - - - - -
EV / EBIT 0x -0x -0x -0x -0x 68.4x -8.43x 162x
EV / FCF 0x - -0x -0x -0x 264x -12.5x 5.85x
FCF Yield 4% - -7.01% -20.2% -31.8% 0.38% -8.02% 17.1%
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 9.685 9.685 9.685
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.($)
88.05x - - -.--% 497M
20.44x7.17x14.49x1.43% 68.87B
37.07x9.67x29.5x0.04% 65.29B
-77.51x14.96x-72.15x-.--% 27.65B
29.76x6.36x16.52x-.--% 25.77B
-15.9x6.16x-7.74x-.--% 26.08B
27.51x5.14x17.12x-.--% 20.14B
49.22x18.16x36.83x0.31% 17.03B
1298.7x37.56x819.65x-.--% 15.03B
18.08x5.39x12.58x-.--% 14.5B
Average 147.54x 12.29x 96.31x 0.18% 28.09B
Weighted average by Cap. 82.78x 10.41x 52.16x 0.38%

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