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 2,535 - -
Change - -14.12% -42.68% 26.97% 5.43% 54.36% - -
Enterprise Value (EV) 2,124 2,140 1,654 2,065 1,642 2,535 2,535 2,535
Change - 0.77% -22.74% 24.91% -20.49% 54.36% 0% 0%
P/E -13.4x -8.63x -5.08x -17.5x 6.45x -4.32x 14.9x 11.8x
PBR -23.9x -7.32x -2.71x -3.27x - -8.12x -218x 5.38x
PEG - -0.3x 0.5x 0.3x -0x 0x -0x 0.4x
Capitalization / Revenue 15.9x 7.9x 3.7x 3.46x 1.88x 3.61x 3.44x 3.03x
EV / Revenue 0x 0x 0x 0x 0x 3.61x 3.44x 3.03x
EV / EBITDA -0x -0x -0x -0x 0x -5.09x 12.4x -
EV / EBIT -0x -0x -0x -0x 0x -4.99x 10.3x 7.86x
EV / FCF -0x -0x -0x -0x 0x -41x 9.2x 6.38x
FCF Yield -5.8% -7.63% -7.93% -3.41% 21% -2.44% 10.9% 15.7%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -1.03 -1.33 -1.18 -0.43 1.21 -2.296 0.6647 0.8435
Distribution rate - - - - - - - -
Net sales 1 157.2 270.8 331.4 450.7 874.8 702.2 737.3 837.3
EBITDA 1 -176.9 -147 -102.1 -1.297 342.4 -497.8 204.5 -
EBIT 1 -177.7 -148.4 -103.7 -2.543 341 -508.2 247.2 322.4
Net income 1 -184.1 -247.1 -226.5 -88.88 263.9 -578.8 184.4 253.9
Net Debt -368.3 - 426.7 507.7 - - - -
Reference price 2 13.850 11.480 5.990 7.520 7.800 9.920 9.920 9.920
Nbr of stocks (in thousands) 179,936 186,424 204,809 207,133 210,543 255,535 - -
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.($)
-4.32x - - -.--% 2.53B
20.2x7.1x14.34x1.44% 68.21B
36.48x9.51x29x0.04% 64.25B
-74.38x14.34x-69.16x-.--% 26.54B
-15.61x5.93x-7.46x-.--% 25.61B
27.16x5.09x16.92x-.--% 19.88B
49.41x18.23x36.98x0.31% 17.13B
1290.27x37.31x814.28x-.--% 14.93B
17.57x5.23x12.21x-.--% 14.1B
-85.32x7.81x-64.69x-.--% 12.45B
Average 126.15x 12.28x 86.94x 0.18% 26.56B
Weighted average by Cap. 79.72x 10.52x 50.59x 0.4%

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.