Company Valuation: Immatics N.V.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 845.5 663.9 891.4 848.6 1,408 963.7 - -
Change - -21.47% 34.26% -4.8% 65.88% -31.54% - -
Enterprise Value (EV) 1 710 289.7 445.7 610.6 1,026 677.5 625 694
Change - -59.19% 53.83% 36.99% 68% -33.95% -7.75% 11.04%
P/E -8.25x 14.7x -8.08x 47.1x -5.61x -3.37x -3.44x -3.92x
PBR - - - - 2.51x - - -
PEG - -0x 0x -0x 0x -0.3x 1.73x 0.3x
Capitalization / Revenue 22.1x 3.57x 15.2x 5.05x 25.1x 21.1x 24.3x 8.16x
EV / Revenue 18.5x 1.56x 7.6x 3.63x 18.3x 14.8x 15.7x 5.88x
EV / EBITDA -7.96x 7.29x -4.34x -21.5x -5.2x -2.31x -1.9x -1.87x
EV / EBIT -7.47x 8.99x -4.04x -14.7x -4.85x -2.18x -1.82x -2.1x
EV / FCF -7.43x - -32.6x -3.25x -4.84x -3.42x -2.02x -2.25x
FCF Yield -13.5% - -3.06% -30.8% -20.7% -29.3% -49.6% -44.4%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -1.63 0.592 -1.303 0.151 -1.872 -2.093 -2.052 -1.798
Distribution rate - - - - - - - -
Net sales 1 38.29 186 58.62 168.1 56.13 45.73 39.73 118.1
EBITDA 1 -89.24 39.74 -102.6 -28.46 -197.3 -293.4 -329.3 -370.9
EBIT 1 -95.04 32.24 -110.4 -41.65 -211.7 -311.1 -343.1 -329.9
Net income 1 -102.8 40.38 -105.3 16.41 -228.5 -287.1 -313.5 -292.1
Net Debt 1 -135.5 -374.2 -445.8 -238.1 -381.9 -286.2 -338.7 -269.7
Reference price 2 13.440 8.710 10.530 7.110 10.500 7.050 7.050 7.050
Nbr of stocks (in thousands) 62,909 76,227 84,656 119,356 134,064 136,690 - -
Announcement Date 23/03/22 21/03/23 21/03/24 27/03/25 05/03/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-3.37x14.82x-2.31x-.--% 964M
19.06x6.78x13.59x1.56% 65.83B
35.71x6.35x18.96x0.91% 51.87B
27.56x7.53x23.84x0.05% 51.2B
33.88x3.31x14.28x-.--% 43.76B
48.73x5.61x30.83x-.--% 42.09B
-18.92x193.08x-20x-.--% 39.04B
29.6x8.38x21.69x0.36% 34B
29.17x6.17x16.01x-.--% 25.2B
31.2x5.77x19.4x-.--% 22.8B
Average 23.26x 25.78x 13.63x 0.29% 37.68B
Weighted average by Cap. 25.91x 25.66x 15.45x 0.44%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Immatics N.V.

Historical PBR trend

Valuation ratios - PBR - Immatics N.V.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Immatics N.V.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Immatics N.V.


Year-on-year evolution of the Yield

Valuation ratios - Yield - Immatics N.V.
  1. Stock Market
  2. Stocks
  3. IMTX Stock
  4. Valuation Immatics N.V.