Company Valuation: Rapport Therapeutics, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2024 2025 2026 2027 2028
Market Cap 1 648.9 1,446 1,941 - -
Change - 122.86% 34.21% - -
Enterprise Value (EV) 1 343.6 955.5 1,612 1,464 1,941
Change - 178.1% 68.67% -9.16% 32.56%
P/E -4.69x -10.6x -9.79x -8.09x -7.32x
PBR - 2.99x - - -
PEG -0.1x 0.4x -0.2x -0.4x -0.7x
Capitalization / Revenue - - 97x - -
EV / Revenue - - 80.6x - -
EV / EBITDA -4.18x -7.7x -7.87x -5.92x -7.07x
EV / EBIT -4.14x -7.64x -7.75x -5.55x -6.34x
EV / FCF -5.11x -10.8x -8.47x -6.79x -8.93x
FCF Yield -19.6% -9.22% -11.8% -14.7% -11.2%
Dividend per Share 2 - - - - -
Rate of return - - - - -
EPS 2 -3.78 -2.86 -4.05 -4.902 -5.42
Distribution rate - - - - -
Net sales 1 - - 20 - -
EBITDA 1 -82.22 -124.1 -204.9 -247.2 -274.6
EBIT 1 -83.06 -125.1 -208 -263.8 -306.3
Net income 1 -78.31 -111.5 -194.1 -252.4 -297
Net Debt 1 -305.3 -490.5 -329.1 -476.7 -
Reference price 2 17.74 30.34 39.66 39.66 39.66
Nbr of stocks (in thousands) 36,576 47,661 47,978 - -
Announcement Date 3/11/25 3/10/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-9.99x80.58x-7.87x - 1.94B
31.88x5.74x17.19x1.02% 46.28B
34.31x3.31x14.29x-.--% 43.85B
-19.53x224.63x-20.86x-.--% 40.93B
45.96x5.31x29.04x-.--% 39.89B
27.09x7.81x19.95x0.42% 29.5B
34.82x5.71x25.95x-.--% 17.09B
25.48x2.19x9.51x1.05% 15.22B
-55.89x9.19x224.28x-.--% 14.05B
Average 12.68x 38.27x 34.61x 0.31% 27.64B
Weighted average by Cap. 20.07x 42.06x 24.28x 0.31%

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. RAPP Stock
  4. Valuation Rapport Therapeutics, Inc.
-40%: Exceptional extension
d
:
:
SEIZE THE OFFER!