|
Real-time Estimate
Cboe BZX
10:53:45 2026-09-02 EDT
|
5-day change | 1st Jan Change | ||
| 26.52 USD | +4.84% |
|
+2.54% | +51.30% |
Company Valuation: Zai Lab Limited
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 6,059 | 2,946 | 2,688 | 2,853 | 1,962 | 2,840 | - | - |
| Change | - | -51.37% | -8.77% | 6.15% | -31.23% | 44.77% | - | - |
| Enterprise Value (EV) 1 | 4,650 | 1,938 | 1,897 | 2,095 | 1,397 | 2,383 | 2,460 | 2,604 |
| Change | - | -58.33% | -2.13% | 10.47% | -33.34% | 70.61% | 3.22% | 5.86% |
| P/E | -8.29x | -6.63x | -7.9x | -10.1x | -11x | -11.5x | -11.4x | -17.2x |
| PBR | 4.35x | - | 3.34x | 3.36x | 2.73x | 5.53x | 7.25x | 6.7x |
| PEG | - | 0.2x | 0.3x | 0.4x | 0.3x | -0.3x | -56.6x | 0.5x |
| Capitalization / Revenue | 42x | 13.7x | 10.1x | 7.15x | 4.26x | 6.72x | 5.02x | 3.92x |
| EV / Revenue | 32.2x | 9.01x | 7.11x | 5.25x | 3.04x | 5.64x | 4.34x | 3.6x |
| EV / EBITDA | -6.7x | -4.89x | -5.3x | -7.75x | -6.51x | -8.2x | -12.5x | -20.6x |
| EV / EBIT | -6.64x | -4.79x | -5.17x | -7.43x | -6.09x | -8.37x | -11.7x | -19.8x |
| EV / FCF | -8.19x | -4.94x | -9.23x | -9.5x | -8.5x | -13.1x | -16x | -28.2x |
| FCF Yield | -12.2% | -20.2% | -10.8% | -10.5% | -11.8% | -7.62% | -6.25% | -3.54% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | -7.58 | -4.63 | -3.46 | -2.6 | -1.6 | -2.209 | -2.214 | -1.47 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 144.3 | 215 | 266.7 | 399 | 460.2 | 422.8 | 566.2 | 723.7 |
| EBITDA 1 | -693.6 | -396.1 | -357.5 | -270.3 | -214.4 | -290.7 | -196.7 | -126.2 |
| EBIT 1 | -700.1 | -404.4 | -366.6 | -282.1 | -229.4 | -284.6 | -209.7 | -131.3 |
| Net income 1 | -704.5 | -443.3 | -334.6 | -257.1 | -175.5 | -240.7 | -190.9 | -157.9 |
| Net Debt 1 | -1,409 | -1,008 | -791.3 | -757.9 | -565.3 | -457.7 | -380.8 | -236.7 |
| Reference price 2 | 62.85 | 30.70 | 27.33 | 26.19 | 17.64 | 25.30 | 25.30 | 25.30 |
| Nbr of stocks (in thousands) | 96,409 | 95,972 | 98,349 | 108,937 | 111,219 | 112,266 | - | - |
| Announcement Date | 3/1/22 | 3/1/23 | 2/27/24 | 2/27/25 | 2/26/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | -11.45x | 5.64x | -8.2x | -.--% | 2.84B | |
| 19.08x | 4.46x | 10.49x | 0.47% | 82.26B | |
| -18.07x | 27.64x | -17.9x | -.--% | 61.59B | |
| 20.18x | 4.31x | 13.34x | 2.44% | 59.05B | |
| 37.03x | 12.62x | 24.19x | -.--% | 51.23B | |
| 21.81x | 4.82x | 13.74x | 0.67% | 48.3B | |
| 38.39x | 3.53x | 13.45x | -.--% | 31.92B | |
| 55.79x | 3.55x | 27.53x | -.--% | 25.34B | |
| 67.75x | 7.2x | 43.78x | -.--% | 22.56B | |
| 23.97x | 5.15x | 13.41x | -.--% | 16.56B | |
| Average | 25.45x | 7.89x | 13.38x | 0.36% | 40.16B | |
| Weighted average by Cap. | 22.73x | 9.14x | 11.86x | 0.54% |
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
- Stock Market
- Stocks
- ZLAB Stock
- Valuation Zai Lab Limited
Select your edition
All financial news and data tailored to specific country editions
