Company Valuation: Geron Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 392.8 922.6 1,146 2,140 842.6 751.7 - -
Change - 134.89% 24.2% 86.75% -60.62% -10.79% - -
Enterprise Value (EV) 392.8 922.6 1,162 2,140 882.7 751.7 751.7 751.7
Change - 134.89% 25.92% 84.2% -58.75% -14.84% 0% 0%
P/E -3.49x -6.54x -6.59x -13.1x -10.2x -27.9x 17.2x 5.2x
PBR - - - - - - - -
PEG - -1.14x 0.5x 0.8x 0.2x 0.4x -0x 0x
Capitalization / Revenue 282x 1,548x 4,835x 27.8x 4.58x 3.18x 2.2x 1.43x
EV / Revenue 0x 0x 0x 0x 0x 3.18x 2.2x 1.43x
EV / EBITDA - - - - - - - -
EV / EBIT -0x -0x -0x -0x -0x -62.5x 11.3x 3.88x
EV / FCF -0x - - -0x 0x 37.6x 8.95x 5.57x
FCF Yield -29.6% - - -15.2% 25.9% 2.66% 11.2% 18%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -0.35 -0.37 -0.32 -0.27 -0.13 -0.042 0.068 0.225
Distribution rate - - - - - - - -
Net sales 1 1.393 0.596 0.237 76.99 183.9 236.3 342 526.2
EBITDA - - -193.5 - -68.11 - - -
EBIT 1 -114 -138.6 -193.9 -173.7 -53.84 -12.02 66.79 193.6
Net income 1 -116.1 -141.9 -184.1 -174.6 -85.78 -27.18 50.14 164.8
Net Debt - - 15.88 - 40.11 - - -
Reference price 2 1.220 2.420 2.110 3.540 1.320 1.170 1.170 1.170
Nbr of stocks (in thousands) 321,949 381,235 543,064 604,501 638,355 642,473 - -
Announcement Date 10/03/22 16/03/23 28/02/24 26/02/25 25/02/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
-27.86x - - - 752M
18.75x6.69x13.41x1.58% 65B
27.56x7.53x23.83x0.05% 51.19B
35.3x6.27x18.74x0.92% 51.2B
34.01x3.32x14.33x-.--% 43.93B
48.9x5.59x30.73x-.--% 41.96B
-18.47x189.62x-19.51x-.--% 38.14B
28.97x8.21x21.25x0.37% 33.24B
29.19x6.17x16.01x-.--% 25.2B
-13.23x4.78x-5.79x-.--% 22.03B
Average 16.31x 26.46x 12.55x 0.32% 37.27B
Weighted average by Cap. 23.25x 24.98x 14.00x 0.44%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Geron Corporation

Historical PBR trend

Valuation ratios - PBR - Geron Corporation

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Geron Corporation

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Geron Corporation

  1. Stock Market
  2. Stocks
  3. GERN Stock
  4. Valuation Geron Corporation