Company Valuation: Legend Biotech Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Capitalization 1 7,175 8,357 10,938 5,969 4,015 3,468 - -
Change - 16.46% 30.89% -45.43% -32.74% -13.64% - -
Enterprise Value (EV) 1 6,446 7,855 9,959 4,496 4,015 2,622 2,338 1,873
Change - 21.86% 26.78% -54.85% -10.7% -34.71% -10.83% -19.88%
P/E ratio -17x -17.8x -20.5x -33.9x -13.4x 184x 16.3x 10.6x
PBR 15.3x - 8.75x 5.74x - 3.23x 2.55x 1.9x
PEG - -8.13x -4.1x 0.5x -0.2x -2x 0x 0.2x
Capitalization / Revenue 79.9x 71.4x 38.4x 9.52x 3.9x 2.4x 1.9x 1.64x
EV / Revenue 71.8x 67.1x 34.9x 7.17x 3.9x 1.82x 1.28x 0.88x
EV / EBITDA -17.9x -17.7x -25.4x -39.7x -37.4x 21.1x 6.33x 3.14x
EV / EBIT -17.3x -17.2x -24.1x -32.9x -29.4x 42.1x 6.81x 3.41x
EV / FCF -26.6x -33.1x -24.1x -28.4x - 19.5x 5.61x 2.96x
FCF Yield -3.76% -3.02% -4.15% -3.52% - 5.12% 17.8% 33.8%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -2.74 -2.8 -2.94 -0.96 -1.62 0.102 1.15 1.776
Distribution rate - - - - - - - -
Net sales 1 89.79 117 285.1 627.2 1,029 1,442 1,822 2,119
EBITDA 1 -360.6 -443.2 -392.1 -113.2 -107.5 124.2 369.5 596.3
EBIT 1 -373 -455.8 -412.6 -136.5 -136.5 62.21 343.2 549.9
Net income 1 -386.2 -446.3 -518.3 -177 -296.8 67.06 308.4 499.2
Net Debt 1 -729.5 -501.5 -979.4 -1,473 - -846 -1,130 -1,595
Reference price 2 46.61 49.92 60.17 32.54 21.74 18.75 18.75 18.75
Nbr of stocks (in thousands) 153,946 167,403 181,789 183,451 184,690 184,943 - -
Announcement Date 18/03/22 30/03/23 11/03/24 11/03/25 10/03/26 - - -
1USD in Million2USD
Estimates

P/E ratio, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
183.82x1.82x21.1x-.--% 3.47B
41.47x9.67x34.91x0.03% 42.98B
15.59x5.54x12.2x1.92% 39.24B
-51.87x17.46x-57.69x-.--% 30.07B
-17.46x4.3x-8.04x-.--% 21.88B
27.73x5.41x15.05x-.--% 18.25B
21.68x4.07x13.29x-.--% 16.03B
-316.87x26.28x1446.95x-.--% 12.97B
-14.42x6446.99x-18.43x-.--% 12.5B
-164.89x40.26x-159.9x-.--% 11.76B
Average -27.52x 656.18x 129.94x 0.19% 20.91B
Weighted average by Cap. -20.49x 396.00x 82.64x 0.37%

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

  1. Stock Market
  2. Equities
  3. LEGN Stock
  4. Valuation Legend Biotech Corporation
SPRING SALE - 40%: The Best Tools Reserved for Subscribers to Identify Tomorrow's Top Investments!
d
:
:
BENEFIT NOW