Company Valuation: Silence Therapeutics plc

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 528 454.3 527.3 259.5 213.4 508.4 - -
Change - -13.96% 16.08% -50.8% -17.76% 138.26% - -
Enterprise Value (EV) 1 454.5 454.3 473.6 163.4 149.5 375.3 334.4 279.3
Change - -0.04% 4.24% -65.49% -8.53% 151.03% -10.91% -16.46%
P/E -13.7x -9.99x -11.6x -6.95x -3.22x -21x -16.9x -13.8x
PBR - - 29.5x -7.12x 13.8x 11.2x 7.5x 5.98x
PEG - 0.8x 4.94x 0.2x -0x 0.3x -0.7x -0.6x
Capitalization / Revenue 42.5x 26x 20.8x 7.57x 510x 1,577x 677x 2,976x
EV / Revenue 36.6x 26x 18.7x 4.77x 357x 1,164x 445x 1,635x
EV / EBITDA -10x -9.44x -9.64x -3.29x -2.2x -8.42x -5.62x -3.65x
EV / EBIT -9.92x -9.35x -9.55x -3.26x -2.19x -8.42x -4.79x -3.26x
EV / FCF 419x -9.96x -10.4x -3.04x -3x -11.3x -4.85x -3.2x
FCF Yield 0.24% -10% -9.63% -32.9% -33.4% -8.86% -20.6% -31.2%
Dividend per Share 3 - - - - - - - -
Rate of return - - - - - - - -
EPS 3 -1.742 -1.527 -1.491 -0.99 -1.89 -0.532 -0.662 -0.81
Distribution rate - - - - - - - -
Net sales 1 12.42 17.5 25.38 34.27 0.4183 0.3224 0.7505 0.1708
EBITDA 1 -45.39 -48.11 -49.11 -49.69 -68.06 -44.59 -59.51 -76.58
EBIT 1 -45.81 -48.59 -49.6 -50.16 -68.16 -44.6 -69.74 -85.56
Net income 1 -39.41 -40.49 -43.27 -35.89 -66.32 -42.14 -71.01 -87.39
Net Debt 1 -73.54 - -53.76 -96.03 -63.87 -133.1 -174 -229.1
Reference price 3 23.89 15.25 17.37 6.88 6.08 11.18 11.18 11.18
Nbr of stocks (in thousands) 29,928 35,893 38,670 47,215 47,234 60,209 - -
Announcement Date 3/17/22 3/15/23 3/13/24 2/27/25 3/5/26 - - -
1USD in Million2GBP in Million3USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-21.02x1163.95x-8.42x - 673M
33.26x5.97x17.88x0.98% 47.97B
34.82x3.35x14.46x-.--% 44.5B
-21.07x227.64x-22.77x-.--% 43.93B
47.27x5.47x29.96x-.--% 41.03B
26.85x7.74x19.93x0.42% 29.85B
35.19x5.78x26.24x-.--% 17.27B
-61.04x9.99x243.78x-.--% 15.34B
25.79x2.21x9.6x1.04% 15.3B
Average 11.12x 159.12x 36.74x 0.3% 28.43B
Weighted average by Cap. 19.59x 46.75x 26.02x 0.3%

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. SLN Stock
  4. Valuation Silence Therapeutics plc