|
Market Closed -
Nasdaq
21:00:00 02/10/2026 BST
|
5-day change | 1st Jan Change | ||
| 58.39 USD | +0.78% |
|
+0.40% | +33.22% |
Company Valuation: Exelixis, Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 5,784 | 5,174 | 7,460 | 9,510 | 11,799 | 14,468 | - | - |
| Change | - | -10.54% | 44.19% | 27.47% | 24.07% | 22.62% | - | - |
| Enterprise Value (EV) 1 | 4,317 | 3,865 | 6,465 | 8,399 | 10,740 | 13,723 | 12,845 | 11,721 |
| Change | - | -10.45% | 67.25% | 29.91% | 27.88% | 27.78% | -6.4% | -8.76% |
| P/E | 25.4x | 28.6x | 36.9x | 18.9x | 15.8x | 18x | 14.9x | 11.4x |
| PBR | 2.64x | 2.09x | 3.21x | 4.18x | 5.32x | 5.56x | 4.08x | 3.03x |
| PEG | - | -1.3x | 2.3x | 0x | 0.3x | 1.1x | 0.7x | 0.4x |
| Capitalization / Revenue | 4.03x | 3.21x | 4.08x | 4.39x | 5.09x | 5.66x | 4.98x | 4.36x |
| EV / Revenue | 3.01x | 2.4x | 3.53x | 3.87x | 4.63x | 5.37x | 4.42x | 3.54x |
| EV / EBITDA | 14.4x | 17.4x | 32.9x | 13.3x | 11.9x | 12.6x | 10.2x | 7.35x |
| EV / EBIT | 15.1x | 19.2x | 37.8x | 13.9x | 12.3x | 13.3x | 10.1x | 7.45x |
| EV / FCF | 12.8x | 17.2x | 22.1x | 12.5x | 12.3x | 16.6x | 15.8x | 8.43x |
| FCF Yield | 7.8% | 5.8% | 4.53% | 8% | 8.15% | 6.02% | 6.32% | 11.9% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | 0.72 | 0.56 | 0.65 | 1.76 | 2.78 | 3.238 | 3.914 | 5.119 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 1,435 | 1,611 | 1,830 | 2,169 | 2,320 | 2,555 | 2,906 | 3,315 |
| EBITDA 1 | 300.3 | 222.4 | 196.6 | 633.4 | 901.2 | 1,093 | 1,261 | 1,595 |
| EBIT 1 | 286.7 | 201.5 | 170.9 | 604.6 | 872.2 | 1,032 | 1,278 | 1,572 |
| Net income 1 | 231.1 | 182.3 | 207.8 | 521.3 | 782.6 | 820.7 | 1,012 | 1,248 |
| Net Debt 1 | -1,467 | -1,308 | -995.3 | -1,111 | -1,059 | -744.5 | -1,623 | -2,747 |
| Reference price 2 | 18.28 | 16.04 | 23.99 | 33.30 | 43.83 | 58.39 | 58.39 | 58.39 |
| Nbr of stocks (in thousands) | 316,397 | 322,561 | 310,974 | 285,579 | 269,203 | 247,782 | - | - |
| Announcement Date | 17/02/22 | 07/02/23 | 06/02/24 | 11/02/25 | 10/02/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 18.03x | 5.37x | 12.55x | -.--% | 14.47B | |
| 21.73x | 7.71x | 15.48x | 1.37% | 74.16B | |
| 29.82x | 8.57x | 26.7x | 0.04% | 57.39B | |
| 32.98x | 5.93x | 17.77x | 0.98% | 47.64B | |
| -21.31x | 230.81x | -22.97x | -.--% | 44.29B | |
| 33.26x | 3.23x | 13.97x | -.--% | 42.5B | |
| 46.77x | 5.41x | 29.66x | -.--% | 40.71B | |
| 27.63x | 7.93x | 20.48x | 0.41% | 30.97B | |
| 32.99x | 7.05x | 18.3x | -.--% | 28.53B | |
| -15.1x | 5.68x | -7.14x | -.--% | 24.34B | |
| Average | 20.68x | 28.77x | 12.48x | 0.28% | 40.5B | |
| Weighted average by Cap. | 22.12x | 31.08x | 13.52x | 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
- Stock Market
- Stocks
- EXEL Stock
- Valuation Exelixis, Inc.
Select your edition
All financial news and data tailored to specific country editions
