Company Valuation: Legend Biotech Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025 2026 2027
Capitalization 1 3,735 7,175 8,357 10,938 5,969 3,504 3,504 -
Change - 92.11% 16.46% 30.89% -45.43% -41.31% 0% -
Enterprise Value (EV) 1 3,233 6,446 7,855 9,959 4,496 3,157 2,994 2,730
Change - 99.39% 21.86% 26.78% -54.85% -29.79% -5.16% -8.8%
P/E ratio -11x -17x -17.8x -20.5x -33.9x -11.9x 63.7x 10.8x
PBR 13.4x 15.3x - 8.75x 5.74x 4.68x 3.6x 2.75x
PEG - -2.42x -8.13x -4.1x 0.5x -0.2x -1x 0x
Capitalization / Revenue 49.4x 79.9x 71.4x 38.4x 9.52x 3.39x 2.39x 1.93x
EV / Revenue 42.7x 71.8x 67.1x 34.9x 7.17x 3.05x 2.04x 1.5x
EV / EBITDA -14.6x -17.9x -17.7x -25.4x -39.7x -17.7x 21.9x 7.43x
EV / EBIT -14.1x -17.3x -17.2x -24.1x -32.9x -17.1x 26.9x 6.49x
EV / FCF -12x -26.6x -33.1x -24.1x -28.4x -26x 13.2x 4.54x
FCF Yield -8.31% -3.76% -3.02% -4.15% -3.52% -3.85% 7.55% 22%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -2.56 -2.74 -2.8 -2.94 -0.96 -1.594 0.298 1.752
Distribution rate - - - - - - - -
Net sales 1 75.68 89.79 117 285.1 627.2 1,035 1,466 1,817
EBITDA 1 -220.8 -360.6 -443.2 -392.1 -113.2 -178.7 136.7 367.3
EBIT 1 -229.2 -373 -455.8 -412.6 -136.5 -184.4 111.4 421
Net income 1 -303.5 -386.2 -446.3 -518.3 -177 -270 93.82 337.9
Net Debt 1 -502.3 -729.5 -501.5 -979.4 -1,473 -346.8 -509.6 -773.2
Reference price 2 28.16 46.61 49.92 60.17 32.54 18.97 18.97 18.97
Nbr of stocks (in thousands) 132,638 153,946 167,403 181,789 183,451 184,690 184,690 -
Announcement Date 18/03/21 18/03/22 30/03/23 11/03/24 11/03/25 - - -
1USD in Million2USD
Estimates

P/E ratio, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-11.14x2.83x-16.4x-.--% 3.28B
42.29x9.88x35.66x0.03% 44.3B
15.95x5.66x12.46x1.87% 40B
-53.27x18x-59.42x-.--% 30.95B
-25.81x4.24x-11.69x-.--% 25.58B
27.26x5.62x15.59x-.--% 18.76B
22.65x4.6x16.19x-.--% 16.89B
-293.35x24.23x1418.21x-.--% 12.02B
-12.51x5937.57x-16.97x-.--% 11.58B
-154.44x37.64x-149.51x-.--% 11.03B
Average -44.24x 605.03x 124.41x 0.19% 21.44B
Weighted average by Cap. -20.13x 331.22x 73.02x 0.35%

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