Company Valuation: Verastem, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 373.5 84.56 205.7 230.1 595.8 726.3 - -
Change - -77.36% 143.23% 11.87% 158.95% 21.9% - -
Enterprise Value (EV) 1 373.5 84.56 205.7 230.1 595.8 768.2 726.3 726.3
Change - -77.36% 143.23% 11.87% 158.95% 28.93% -5.45% 0%
P/E -5x -1.06x -2.06x -1.41x -2.56x -5x -6.88x -10.2x
PBR - - - - - - - -
PEG - 0.14x 0.2x 0.19x 0.1x 0.1x 0.3x 0.3x
Capitalization / Revenue 182x 32.6x - 23x 19.3x 6.24x 4.01x 2.77x
EV / Revenue 182x 32.6x - 23x 19.3x 6.6x 4.01x 2.77x
EV / EBITDA - - - - - - - -
EV / EBIT -6.08x -1.16x -2.23x -2x -3.5x -4.43x -4.66x -6.39x
EV / FCF - - -2.38x -2.2x -4.05x -4.63x -4.85x -7.5x
FCF Yield - - -42% -45.5% -24.7% -21.6% -20.6% -13.3%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -4.92 -4.56 -3.96 -3.66 -3.02 -1.603 -1.165 -0.7883
Distribution rate - - - - - - - -
Net sales 1 2.053 2.596 - 10 30.91 116.4 181.1 262.1
EBITDA - - - -114.9 - - - -
EBIT 1 -61.41 -72.94 -92.08 -115 -170.1 -173.4 -155.9 -113.7
Net income 1 -71.2 -73.81 -87.37 -130.6 -209.5 -165.9 -157.1 -112.4
Net Debt 1 - - - - - 41.9 - -
Reference price 2 24.600 4.830 8.140 5.170 7.720 8.020 8.020 8.020
Nbr of stocks (in thousands) 15,182 17,508 25,268 44,507 77,182 90,563 - -
Announcement Date 3/28/22 3/14/23 3/14/24 3/20/25 3/4/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-5x6.6x - - 726M
20.44x7.17x14.49x1.43% 68.87B
37.07x9.67x29.5x0.04% 65.29B
-77.51x14.96x-72.15x-.--% 27.65B
29.76x6.36x16.52x-.--% 25.77B
-15.9x6.16x-7.74x-.--% 26.08B
27.51x5.14x17.12x-.--% 20.14B
49.22x18.16x36.83x0.31% 17.03B
1298.7x37.56x819.65x-.--% 15.03B
18.08x5.39x12.58x-.--% 14.5B
Average 138.24x 11.72x 96.31x 0.2% 28.11B
Weighted average by Cap. 82.55x 10.40x 52.16x 0.38%

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. VSTM Stock
  4. Valuation Verastem, Inc.