Company Valuation: Sutro Biopharma, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 688.5 464.4 261.5 151.7 98.57 274.6 - -
Change - -32.55% -43.69% -41.98% -35.03% 178.57% - -
Enterprise Value (EV) 552 179.6 196.3 -38.58 -42.86 274.6 274.6 274.6
Change - -67.46% 9.29% -119.66% -11.09% 740.67% 0% 0%
P/E -6.5x -3.44x -2.41x -0.62x -0.51x -2.01x -2.51x -2.53x
PBR - - 1.75x 3.4x -7.5x - - -
PEG - -1.31x 0.1x -0x 0x 0x 0.1x 2.64x
Capitalization / Revenue 11.1x 6.85x 1.7x 2.45x 0.96x 5.33x 8.69x 10.8x
EV / Revenue 0x 0x 0x -0x -0x 5.33x 8.69x 10.8x
EV / EBITDA -0x -0x - 0x 0x -2.76x -2.57x -2.11x
EV / EBIT -0x -0x -0x 0x 0x -2.42x -2.28x -1.83x
EV / FCF -0x -0x -0x 0x 0x -2.72x -2.49x -1.79x
FCF Yield -14.1% -0.93% -44.3% -128% -182% -36.7% -40.2% -55.8%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -22.9 -23.5 -17.8 -29.6 -22.49 -8.23 -6.608 -6.544
Distribution rate - - - - - - - -
Net sales 1 61.88 67.77 153.7 62.04 102.5 51.55 31.59 25.44
EBITDA 1 -93.68 -123.3 - -231.2 -97.63 -99.51 -106.8 -130.4
EBIT 1 -98.52 -128.9 -89.28 -238.5 -105 -113.3 -120.3 -150.1
Net income 1 -105.5 -119.2 -106.8 -227.5 -191.1 -129.5 -140.7 -153.5
Net Debt -136.5 -284.8 -65.21 -190.3 -141.4 - - -
Reference price 2 148.80 80.80 42.90 18.40 11.57 16.56 16.56 16.56
Nbr of stocks (in thousands) 4,627 5,748 6,095 8,246 8,519 16,581 - -
Announcement Date 2/28/22 3/30/23 3/25/24 3/13/25 3/23/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-2.05x - - -.--% 280M
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 131.21x 407.94x 91.94x 0.18% 27.54B
Weighted average by Cap. 77.45x 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



Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. STRO Stock
  4. Valuation Sutro Biopharma, Inc.