Company Valuation: Arrowhead Pharmaceuticals, Inc.

Data adjusted to current consolidation scope
Fiscal Period: September 2021 2022 2023 2024 2025 2026 2027 2028
Capitalization 1 6,509 3,498 2,880 2,408 4,769 10,800 - -
Change - -46.25% -17.67% -16.4% 98.03% 126.48% - -
Enterprise Value (EV) 1 6,141 3,390 2,769 2,305 3,961 9,820 9,894 10,086
Change - -44.79% -18.31% -16.76% 71.8% 147.94% 0.76% 1.93%
P/E ratio -45.9x -19.8x -14x -3.87x -3,449x -24.3x -18.8x -27.2x
PBR 15.9x 8.79x 10.6x 13x 10x 24.9x 34.3x 94.1x
PEG - -0.9x -0.9x -0x 34.6x -0x -0.6x 0.9x
Capitalization / Revenue 47.1x 14.4x 12x 678x 5.75x 24.3x 32.1x 18.8x
EV / Revenue 44.4x 13.9x 11.5x 649x 4.77x 22.1x 29.4x 17.6x
EV / EBITDA -43.6x -20.2x -14.4x -3.96x 32.4x -28.4x -22x -33x
EV / EBIT -41.2x -19x -13.5x -3.84x 40.3x -23x -17x -23.8x
EV / FCF 41.6x -17.9x -8.38x -3.81x 25.2x -48.8x -26.6x -54.2x
FCF Yield 2.4% -5.57% -11.9% -26.2% 3.96% -2.05% -3.76% -1.85%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -1.36 -1.67 -1.92 -5 -0.01 -3.158 -4.087 -2.816
Distribution rate - - - - - - - -
Net sales 1 138.3 243.2 240.7 3.551 829.4 444.1 336.7 573.1
EBITDA 1 -140.8 -168.1 -192.5 -582.5 122.3 -346.2 -449.3 -305.6
EBIT 1 -149 -178.5 -205 -601.1 98.35 -427.6 -581.1 -423.9
Net income 1 -140.8 -176.1 -205.3 -599.5 -1.631 -449 -592.1 -412.1
Net Debt 1 -367.8 -108 -110.9 -102.7 -808 -979.9 -905.2 -713.8
Reference price 2 62.43 33.05 26.87 19.37 34.49 76.67 76.67 76.67
Nbr of stocks (in thousands) 104,259 105,849 107,193 124,315 138,258 140,857 - -
Announcement Date 22/11/21 28/11/22 29/11/23 26/11/24 25/11/25 - - -
1USD in Million2USD
Estimates

P/E ratio, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-24.28x22.11x-28.37x-.--% 10.8B
29.67x7.58x22.75x0.06% 50.1B
17.07x5.18x11.33x1.74% 45.82B
-40.88x13.55x-36.8x-.--% 23.66B
-17.88x3.19x-5.8x-.--% 22.65B
22.1x4.38x11.36x-.--% 17.8B
22.89x4.47x14.73x-.--% 16.08B
786.11x17.63x102.55x-.--% 14.14B
-14.77x3857.46x-19.13x-.--% 13.09B
-440.28x31.6x-1979.01x-.--% 13B
Average 33.98x 396.71x -190.64x 0.18% 22.71B
Weighted average by Cap. 29.03x 231.44x -104.53x 0.37%

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. Equities
  3. ARWR Stock
  4. Valuation Arrowhead Pharmaceuticals, Inc.