Company Valuation: Compass Therapeutics, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 309 633.5 198.8 199.5 955.1 432.2 - -
Change - 105.02% -68.61% 0.34% 378.75% -54.75% - -
Enterprise Value (EV) 1 309 633.5 198.8 72.78 955.1 282.2 299.2 316.2
Change - 105.02% -68.61% -63.39% 1,212.3% -70.45% 6.02% 5.68%
P/E -2.42x -13.6x -4.73x -4.03x -12.8x -4.79x -4.34x -11x
PBR - - - - - - - -
PEG - 0.2x 0.4x -0.44x -0.8x -0.2x -0.4x 0.2x
Capitalization / Revenue - - - 235x - - 19.3x 3.46x
EV / Revenue - - - 85.6x - - 13.4x 2.53x
EV / EBITDA -3.8x -15.5x -4x -1.3x -13.2x -2.82x -2.8x -3.08x
EV / EBIT -3.77x -15.2x -3.95x -1.29x -13.1x -2.84x -2.7x -6.54x
EV / FCF -14.3x - - -1.62x -19.4x -3.55x -3.08x -8.39x
FCF Yield -6.98% - - -61.7% -5.15% -28.2% -32.5% -11.9%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -1.31 -0.37 -0.33 -0.36 -0.42 -0.5007 -0.5529 -0.2185
Distribution rate - - - - - - - -
Net sales 1 - - - 0.85 - - 22.39 124.7
EBITDA 1 -81.32 -40.87 -49.66 -56.04 -72.56 -100.2 -107 -102.6
EBIT 1 -81.88 -41.66 -50.36 -56.62 -72.84 -99.4 -110.9 -48.37
Net income 1 -82.18 -39.22 -42.49 -49.38 -66.49 -94.04 -109.8 -45.82
Net Debt 1 - - - -126.7 - -150 -133 -116
Reference price 2 3.170 5.030 1.560 1.450 5.370 2.400 2.400 2.400
Nbr of stocks (in thousands) 97,472 125,938 127,455 137,589 177,862 180,088 - -
Announcement Date 18/03/22 15/03/23 21/03/24 27/02/25 05/03/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-4.79x - -2.82x - 432M
21.45x7.54x15.37x1.38% 72.12B
37.53x9.72x29.82x0.04% 65.85B
-18.08x7.59x-9.85x-.--% 29.28B
-79.5x14.86x-71.64x-.--% 27.47B
33.76x6.66x17.64x-.--% 26.7B
27.2x5.1x17.12x-.--% 20.06B
52.91x19.58x39.65x0.29% 18.22B
2460.33x41.28x-5047.29x-.--% 16.4B
16.73x4.96x11.58x-.--% 13.4B
Average 254.75x 13.03x -500.04x 0.19% 28.99B
Weighted average by Cap. 152.77x 11.04x -276.90x 0.37%

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. CMPX Stock
  4. Valuation Compass Therapeutics, Inc.