|
Market Closed -
Nasdaq
21:00:00 20/08/2026 BST
|
5-day change | 1st Jan Change | ||
| 53.69 USD | -1.29% |
|
+6.57% | +22.50% |
| 08-06 | Exelixis, Inc., Q2 2026 Earnings Call, Aug 05, 2026 | |
| 08-05 | (EXEL) Exelixis Now Expects Fiscal 2026 Revenue Range $2.50B-$2.55B, vs. FactSet Est of $2.60B | MT |
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 | 13,477 | - | - |
| Change | - | -10.54% | 44.19% | 27.47% | 24.07% | 14.22% | - | - |
| Enterprise Value (EV) 1 | 4,317 | 3,865 | 6,465 | 8,399 | 10,740 | 12,732 | 11,854 | 10,729 |
| Change | - | -10.45% | 67.25% | 29.91% | 27.88% | 18.55% | -6.9% | -9.49% |
| P/E | 25.4x | 28.6x | 36.9x | 18.9x | 15.8x | 16.8x | 14.3x | 11.3x |
| PBR | 2.64x | 2.09x | 3.21x | 4.18x | 5.32x | 5.18x | 3.8x | 2.82x |
| PEG | - | -1.3x | 2.3x | 0x | 0.3x | 1x | 0.8x | 0.4x |
| Capitalization / Revenue | 4.03x | 3.21x | 4.08x | 4.39x | 5.09x | 5.28x | 4.7x | 4.22x |
| EV / Revenue | 3.01x | 2.4x | 3.53x | 3.87x | 4.63x | 4.99x | 4.13x | 3.36x |
| EV / EBITDA | 14.4x | 17.4x | 32.9x | 13.3x | 11.9x | 11.6x | 9.4x | 6.73x |
| EV / EBIT | 15.1x | 19.2x | 37.8x | 13.9x | 12.3x | 12.4x | 9.73x | 7.37x |
| EV / FCF | 12.8x | 17.2x | 22.1x | 12.5x | 12.3x | 15.4x | 14.6x | 7.71x |
| FCF Yield | 7.8% | 5.8% | 4.53% | 8% | 8.15% | 6.49% | 6.85% | 13% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | 0.72 | 0.56 | 0.65 | 1.76 | 2.78 | 3.233 | 3.812 | 4.797 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 1,435 | 1,611 | 1,830 | 2,169 | 2,320 | 2,552 | 2,870 | 3,191 |
| 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 | 1,027 | 1,218 | 1,455 |
| Net income 1 | 231.1 | 182.3 | 207.8 | 521.3 | 782.6 | 820.6 | 974.3 | 1,178 |
| 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 | 54.39 | 54.39 | 54.39 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 16.82x | 4.99x | 11.65x | -.--% | 13.48B | |
| 21.6x | 7.56x | 15.41x | 1.37% | 72.21B | |
| 36.46x | 9.42x | 28.89x | 0.04% | 63.98B | |
| -82.59x | 15.45x | -74.5x | -.--% | 28.53B | |
| 31.75x | 6.24x | 16.52x | -.--% | 25.07B | |
| -17.57x | 7.2x | -9.35x | -.--% | 28.42B | |
| 27.22x | 5.11x | 17.13x | -.--% | 20.04B | |
| 52.91x | 19.58x | 39.65x | 0.29% | 18.19B | |
| 7705.33x | 40.58x | -1416.2x | -.--% | 15.96B | |
| -25.2x | 25.5x | -28.4x | -.--% | 12.63B | |
| Average | 776.67x | 14.16x | -139.92x | 0.17% | 29.85B | |
| Weighted average by Cap. | 422.83x | 11.54x | -69.52x | 0.36% |
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
