Company Valuation: RAPT Therapeutics, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2019 2020 2021 2022 2023 2024
Market Cap 1 602.8 485 1,085 672 854.7 213.2
Change - -19.54% 123.77% -38.08% 27.19% -75.05%
Enterprise Value (EV) 1 525.4 373.5 895.6 431.9 702.8 -13.33
Change - -28.92% 139.81% -51.77% 62.71% -101.9%
P/E -2.79x -9.01x -14.5x -7.69x -8.16x -0.5x
PBR 8.24x 4.7x 5.82x 2.77x 5.81x 1.1x
PEG - 0.1x -0.9x -3.9x -0.4x -0.11x
Capitalization / Revenue - 96,185,305x 284,612,283x 440,089,244x - -
EV / Revenue - - - - - -
EV / EBITDA -12.4x -7.17x -13.1x -5.1x -5.58x 0.1x
EV / EBIT -12x -7.02x -12.9x -5.03x -5.53x 0.1x
EV / FCF -23.9x -16.7x -26x -10.8x -13x 0.34x
FCF Yield -4.19% -5.98% -3.85% -9.26% -7.71% 291%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -79.14 -17.53 -20.21 -20.61 -24.37 -25.49
Distribution rate - - - - - -
Net sales - 5.042 3.813 1.527 - -
EBITDA 1 -42.3 -52.09 -68.21 -84.75 -125.8 -134.9
EBIT 1 -43.63 -53.21 -69.21 -85.8 -127.1 -136.1
Net income 1 -43 -52.89 -69.2 -83.84 -116.8 -129.9
Net Debt 1 -77.38 -111.5 -189.7 -240.1 -152 -226.6
Reference price 2 220.88 158.00 293.84 158.40 198.80 12.64
Nbr of stocks (in thousands) 2,729 3,069 3,693 4,243 4,300 16,870
Announcement Date 3/30/20 3/11/21 3/10/22 3/14/23 3/7/24 3/6/25
1USD in Million2USD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 1.79B
20.63x7.28x14.62x1.44% 70.24B
32.28x9.34x45.05x0.04% 62.63B
-76.7x14.8x-71.37x-.--% 27.36B
29.77x6.32x16.41x-.--% 25.71B
-15.03x5.62x-7.06x-.--% 24.83B
26.45x5.03x16.73x-.--% 19.52B
44.88x16.47x33.42x0.34% 15.51B
1267.62x36.68x797.93x-.--% 14.66B
-15.8x3569.89x-18.25x-.--% 14.69B
Average 146.01x 407.94x 91.94x 0.2% 27.7B
Weighted average by Cap. 77.53x 200.44x 52.40x 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. RAPT Stock
  4. Valuation RAPT Therapeutics, Inc.
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!