Company Valuation: Exact Sciences Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 21,070 13,412 8,797 13,379 10,399 19,273
Change - -36.35% -34.41% 52.09% -22.27% 85.32%
Enterprise Value (EV) 1 20,981 14,782 10,623 15,168 12,137 20,843
Change - -29.55% -28.14% 42.79% -19.98% 71.73%
P/E -23.6x -22.4x -14x -65.3x -10.1x -92.2x
PBR 7.48x 3.99x 2.89x 4.27x 4.34x 8.07x
PEG - 0.6x -8.18x 1x -0x 1.1x
Capitalization / Revenue 14.1x 7.59x 4.22x 5.35x 3.77x 5.94x
EV / Revenue 14.1x 8.37x 5.1x 6.07x 4.4x 6.42x
EV / EBITDA -50.1x -29.1x -25.1x -148x 526x 292x
EV / EBIT -36x -21.5x -17.1x -49.1x -63.3x -139x
EV / FCF -141x 1,095x -39.7x 165x 216x 73.9x
FCF Yield -0.71% 0.09% -2.52% 0.61% 0.46% 1.35%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -5.614 -3.476 -3.536 -1.133 -5.59 -1.102
Distribution rate - - - - - -
Net sales 1 1,491 1,767 2,084 2,500 2,759 3,247
EBITDA 1 -418.7 -508.2 -423.4 -102.2 23.07 71.46
EBIT 1 -582 -688.5 -620.9 -308.8 -191.8 -150.1
Net income 1 -848.5 -595.6 -623.5 -204.1 -1,029 -207.9
Net Debt 1 -88.84 1,370 1,825 1,789 1,738 1,570
Reference price 2 132.49 77.83 49.51 73.98 56.19 101.56
Nbr of stocks (in thousands) 159,030 172,319 177,684 180,850 185,076 189,766
Announcement Date 16/02/21 22/02/22 21/02/23 21/02/24 19/02/25 13/02/26
1USD in Million2USD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 20.03B
-44.48x12.99x835.01x-.--% 3.87B
-17.04x8.52x-16.98x-.--% 3.69B
37.91x4.75x17.42x-.--% 3.38B
23.61x - - - 2.59B
134.52x - - - 2.08B
-7.51x - - - 1.59B
16.22x1.98x6.93x3.65% 1.07B
-21.89x5.18x32.42x-.--% 1B
Average 15.17x 6.68x 174.96x 0.73% 4.36B
Weighted average by Cap. 11.28x 8.07x 251.12x 0.3%

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. EXAS Stock
  4. Valuation Exact Sciences Corporation
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!