Company Valuation: TScan Therapeutics, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 106.9 37.32 278.8 171.8 56.75 21.14 - -
Change - -65.09% 647.03% -38.39% -66.96% -62.75% - -
Enterprise Value (EV) 1 -54.48 -53.41 116.8 -86.26 -63.12 -77.73 -53.62 -16.01
Change - 1.96% 318.71% -173.84% 26.82% -23.13% 31.02% 70.14%
P/E -1.08x -0.56x -4.29x -2.67x -1x -0.39x -0.52x -0.54x
PBR - 0.37x 1.85x 0.71x 0.46x 0.23x 0.37x 0.53x
PEG - 0x 0.1x 0.2x 0.1x 0x 0x 0.16x
Capitalization / Revenue 10.5x 2.76x 13.2x 61x 5.5x 4.69x 6.45x 1.12x
EV / Revenue -5.37x -3.95x 5.55x -30.6x -6.11x -17.3x -16.4x -0.85x
EV / EBITDA 1.27x 0.94x -1.41x 0.71x 0.52x 0.59x 0.38x 0.13x
EV / EBIT 1.12x 0.8x -1.25x 0.64x 0.46x 0.73x 0.7x 0.18x
EV / FCF 0.93x 0.76x -1.81x 0.75x 0.45x 1.38x 1.39x 0.46x
FCF Yield 108% 132% -55.2% 133% 221% 72.5% 72.2% 216%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -4.17 -2.75 -1.36 -1.14 -1 -0.805 -0.6 -0.58
Distribution rate - - - - - - - -
Net sales 1 10.14 13.54 21.05 2.816 10.32 4.505 3.277 18.92
EBITDA 1 -42.8 -56.95 -82.89 -121.2 -121.2 -130.8 -140.2 -126.8
EBIT 1 -48.64 -66.64 -93.46 -134.8 -135.8 -106.5 -77.07 -87.79
Net income 1 -48.62 -66.22 -89.22 -127.5 -129.8 -104.9 -79.1 -86.94
Net Debt 1 -161.4 -90.74 -162 -258 -119.9 -98.87 -74.76 -37.15
Reference price 2 4.5000 1.5500 5.8300 3.0400 1.0000 0.3119 0.3119 0.3119
Nbr of stocks (in thousands) 23,761 24,080 47,825 56,505 56,748 67,779 - -
Announcement Date 3/9/22 3/8/23 3/6/24 3/5/25 3/4/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-0.41x-16.93x0.58x - 22.6M
20.84x7.34x14.75x1.42% 70.89B
32.38x9.35x45.22x0.04% 62.32B
-75.68x14.64x-70.6x-.--% 27.07B
30.31x6.44x16.73x-.--% 26.2B
-15.08x5.66x-7.11x-.--% 24.78B
28.05x5.3x17.61x-.--% 20.59B
45.07x16.55x33.56x0.33% 15.52B
18.07x5.39x12.58x-.--% 14.49B
-15.33x3461.53x-17.7x-.--% 14.14B
Average 6.82x 351.53x 4.56x 0.2% 27.6B
Weighted average by Cap. 11.56x 185.42x 10.98x 0.39%

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. TCRX Stock
  4. Valuation TScan Therapeutics, Inc.
LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!