Company Valuation: BioCryst Pharmaceuticals, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 2,492 2,140 1,227 1,558 1,642 2,384 - -
Change - -14.12% -42.68% 26.97% 5.43% 45.17% - -
Enterprise Value (EV) 1 2,124 2,140 1,654 2,065 1,642 2,465 2,203 1,758
Change - 0.77% -22.74% 24.91% -20.49% 50.1% -10.61% -20.2%
P/E -13.4x -8.63x -5.08x -17.5x 6.45x -3.64x 15x 12.7x
PBR -23.9x -7.32x -2.71x -3.27x - -7.67x -206x 5.08x
PEG - -0.3x 0.5x 0.3x -0x 0x -0x 0.7x
Capitalization / Revenue 15.9x 7.9x 3.7x 3.46x 1.88x 3.56x 3.28x 2.76x
EV / Revenue 13.5x 7.9x 4.99x 4.58x 1.88x 3.68x 3.03x 2.03x
EV / EBITDA -12x -14.6x -16.2x -1,592x 4.8x -9.94x 11.4x 4.11x
EV / EBIT -12x -14.4x -15.9x -812x 4.82x -4.21x 11.1x 7.07x
EV / FCF -14.7x -13.1x -17x -38.9x 4.76x -102x 9.17x 5.62x
FCF Yield -6.81% -7.63% -5.88% -2.57% 21% -0.98% 10.9% 17.8%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -1.03 -1.33 -1.18 -0.43 1.21 -2.578 0.6269 0.7378
Distribution rate - - - - - - - -
Net sales 1 157.2 270.8 331.4 450.7 874.8 669.4 726.2 865.3
EBITDA 1 -176.9 -147 -102.1 -1.297 342.4 -248.1 192.6 428.3
EBIT 1 -177.7 -148.4 -103.7 -2.543 341 -585.5 198.8 248.7
Net income 1 -184.1 -247.1 -226.5 -88.88 263.9 -641.1 140.9 193.6
Net Debt 1 -368.3 - 426.7 507.7 - 80.91 -180.6 -625.6
Reference price 2 13.850 11.480 5.990 7.520 7.800 9.380 9.380 9.380
Nbr of stocks (in thousands) 179,936 186,424 204,809 207,133 210,543 254,163 - -
Announcement Date 23/02/22 21/02/23 26/02/24 24/02/25 26/02/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-3.69x3.73x-10.07x-.--% 2.42B
20.83x6.36x13.92x1.53% 55.27B
32.72x8.17x25.61x0.05% 54.15B
-18.34x4.38x-7.67x-.--% 23.22B
-41.75x13.26x-39.07x-.--% 23.11B
25.44x5.01x13.23x-.--% 20.33B
24.96x4.84x15.73x-.--% 17.91B
-612.56x37.5x-1557.05x-.--% 15.76B
45.31x18.35x47.24x0.08% 15B
17.3x5.01x11.68x-.--% 13.82B
Average -50.98x 10.66x -148.64x 0.17% 24.1B
Weighted average by Cap. -25.93x 9.69x -91.58x 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. Stocks
  3. BCRX Stock
  4. Valuation BioCryst Pharmaceuticals, Inc.