Company Valuation: Supernus Pharmaceuticals, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 1,551 1,928 1,581 1,997 2,850 2,578 - -
Change - 24.34% -18% 26.29% 42.72% -9.55% - -
Enterprise Value (EV) 1,551 1,928 1,581 1,997 2,850 2,578 2,578 2,578
Change - 24.34% -18% 26.29% 42.72% -9.55% 0% 0%
P/E Ratio 29.8x 34.3x 1,447x 27.4x -73.1x 102x 31.3x 17.9x
PBR - - - - - - - -
PEG - 5.6x -14.8x 0x 0x -1x 0x 0.2x
Capitalization / Revenue 2.67x 2.89x 2.6x 3.02x 3.96x 2.97x 2.53x 2.2x
EV / Revenue 0x 0x 0x 0x 0x 2.97x 2.53x 2.2x
EV / EBITDA 0x 0x 0x 0x 0x 16.4x 9.29x 6.46x
EV / EBIT 0x 0x 0x 0x 0x 17.3x 9.4x 6.64x
EV / FCF 0x 0x 0x 0x 0x 21.7x 11.6x 7.52x
FCF Yield 8.07% 6.04% 6.99% 8.58% 1.61% 4.6% 8.64% 13.3%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 0.98 1.04 0.02 1.32 -0.68 0.4333 1.42 2.485
Distribution rate - - - - - - - -
Net sales 1 579.8 667.2 607.5 661.8 719 867.3 1,020 1,169
EBITDA 1 118.6 128.8 97.3 159.6 250.3 157.2 277.4 399
EBIT 1 86.03 46.12 125.1 183.7 158.7 149.4 274.2 388.5
Net income 1 53.42 60.71 1.316 73.86 -38.55 25.2 82.76 143.6
Net Debt - - - - - - - -
Reference price 2 29.16 35.67 28.94 36.16 49.70 44.41 44.41 44.41
Nbr of stocks (in thousands) 53,181 54,058 54,633 55,219 57,339 58,040 - -
Announcement Date 4/13/22 2/28/23 2/27/24 2/25/25 2/24/26 - - -
1USD in Million2USD
Estimates

P/E Ratio, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
102.49x - - -.--% 2.58B
53.11x4.94x20.09x2.81% 294B
22.51x3.11x11.05x1.75% 67.08B
10.32x5.32x8.2x - 8.24B
15.56x1.94x6.68x2.87% 7.84B
22.12x6.62x18.11x-.--% 4.54B
42.86x2.43x29.57x0.72% 3.8B
28.8x5.51x15.75x - 3.35B
Average 37.22x 4.27x 15.63x 1.36% 48.93B
Weighted average by Cap. 45.87x 4.57x 18.04x 2.55%

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. SUPN Stock
  4. Valuation Supernus Pharmaceuticals, Inc.
- 40% : Our Best Subscriber-Only Tools to Spot Tomorrow’s Top Investments!
d
:
:
SEIZE THE OFFER!