Company Valuation: Monte Rosa Therapeutics, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 949.7 368.3 282.8 426.4 1,021 1,857 - -
Change - -61.22% -23.21% 50.74% 139.48% 81.86% - -
Enterprise Value (EV) 603.6 105.5 50.43 54.22 1,021 1,857 1,857 1,857
Change - -82.52% -52.19% 7.5% 1,783.24% 81.86% 0% 0%
P/E -6.9x -3.31x -2.15x -7.08x -34.1x -13.3x -12x -9.58x
PBR 2.75x 1.32x 1.58x 1.91x - - - -
PEG - 0.1x -0.1x 0.1x 0.6x -0x -1.1x -0.4x
Capitalization / Revenue - - - 5.64x 8.26x 41.7x 31.9x 104x
EV / Revenue - - - 0x 0x 41.7x 31.9x 104x
EV / EBITDA - - - - - - - -
EV / EBIT -0x -0x -0x -0x -0x -9.94x -8.9x -6.76x
EV / FCF -0x -0x -0x 0x -0x 619x -68.8x 299x
FCF Yield -7.28% -28.6% -22.2% 8.91% -2.69% 0.16% -1.45% 0.33%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -2.96 -2.3 -2.63 -0.98 -0.46 -1.656 -1.836 -2.294
Distribution rate - - - - - - - -
Net sales 1 - - - 75.62 123.7 44.48 58.17 17.8
EBITDA -70.75 -108.6 -137.1 -72.99 - - - -
EBIT 1 -72.88 -112.4 -143.3 -81.11 -54.21 -186.9 -208.7 -274.8
Net income 1 -73.96 -108.5 -135.4 -72.7 -38.63 -167.3 -193.5 -260.3
Net Debt -346.1 -262.8 -232.4 -372.1 - - - -
Reference price 2 20.42 7.61 5.65 6.94 15.68 21.98 21.98 21.98
Nbr of stocks (in thousands) 46,506 48,399 50,062 61,436 65,118 84,479 - -
Announcement Date 29/03/22 16/03/23 14/03/24 20/03/25 17/03/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
-13.92x - - - 1.95B
35.38x6.18x19.12x0.93% 50.73B
-23.4x342.07x-22.1x-.--% 39.73B
25.29x2.8x12.09x-.--% 34.69B
45.73x4.5x28.9x-.--% 33.21B
27.05x7.93x19.91x0.42% 26.76B
31.75x5.12x23.32x-.--% 15.37B
23.95x2.04x8.96x1.12% 13.78B
23.74x1.89x11.45x-.--% 12.85B
Average 19.51x 46.57x 12.71x 0.31% 25.45B
Weighted average by Cap. 22.18x 63.82x 11.59x 0.32%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. GLUE Stock
  4. Valuation Monte Rosa Therapeutics, Inc.