Company Valuation: SpringWorks Therapeutics, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2019 2020 2021 2022 2023 2024
Market Cap 1 1,655 3,476 3,020 1,616 2,630 2,687
Change - 109.99% -13.11% -46.49% 62.74% 2.16%
Enterprise Value (EV) 1 1,328 2,917 2,589 1,024 1,975 2,233
Change - 119.7% -11.25% -60.43% 92.75% 13.08%
P/E -10.1x -68.9x -17.3x -5x -7.09x -10.4x
PBR 5.14x 6.27x 7.16x 2.9x 4.28x 5.59x
PEG - 1x -0x -0.1x 6.65x 0.3x
Capitalization / Revenue - 99,312,098x - - 482,854,888x 14,023,842x
EV / Revenue - - - - - -
EV / EBITDA -22.5x -63.4x -15x -3.66x -5.78x -8.13x
EV / EBIT -22.4x -63x -14.9x -3.65x -5.76x -8.03x
EV / FCF -46.7x -181x -40.8x -11.6x -17.4x -20x
FCF Yield -2.14% -0.55% -2.45% -8.62% -5.73% -5%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -3.81 -1.053 -3.586 -5.206 -5.15 -3.482
Distribution rate - - - - - -
Net sales - 35 - - 5.447 191.6
EBITDA 1 -59.05 -45.98 -173 -279.9 -341.3 -274.7
EBIT 1 -59.24 -46.32 -173.5 -280.7 -343 -278.1
Net income 1 -58.31 -45.57 -173.9 -277.4 -325.1 -258.1
Net Debt 1 -327.7 -559.1 -431.4 -591.8 -655.5 -454
Reference price 2 38.49 72.52 61.98 26.01 36.50 36.13
Nbr of stocks (in thousands) 43,006 47,931 48,727 62,137 72,058 74,365
Announcement Date 3/12/20 2/25/21 2/24/22 2/28/23 2/27/24 2/20/25
1USD in Million2USD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 3.54B
32.45x11.78x23.93x0.61% 1,019B
28.48x6.32x17.74x2.09% 617B
33.26x7.78x16.08x2.64% 464B
104.98x5.87x24.89x2.36% 356B
18.81x4.58x11.36x2.9% 333B
19.83x5.17x12.78x3.09% 267B
20.02x4.17x11.86x2.13% 244B
25.46x6.66x11.86x2.5% 218B
-43.78x6.39x24.97x2.27% 179B
Average 26.61x 6.52x 17.28x 2.29% 370.07B
Weighted average by Cap. 31.80x 7.61x 18.61x 1.96%

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. SWTX Stock
  4. Valuation SpringWorks Therapeutics, Inc.