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 1,396 - -
Change - -61.22% -23.21% 50.74% 139.48% 36.68% - -
Enterprise Value (EV) 603.6 105.5 50.43 54.22 1,021 1,396 1,396 1,396
Change - -82.52% -52.19% 7.5% 1,783.24% 36.68% 0% 0%
P/E -6.9x -3.31x -2.15x -7.08x -34.1x -9.98x -9x -7.74x
PBR 2.75x 1.32x 1.58x 1.91x - - - -
PEG - 0.1x -0.1x 0.1x 0.6x -0x -0.8x -0.5x
Capitalization / Revenue - - - 5.64x 8.26x 31.4x 24x 38.6x
EV / Revenue - - - 0x 0x 31.4x 24x 38.6x
EV / EBITDA - - - - - - - -
EV / EBIT -0x -0x -0x -0x -0x -7.47x -6.69x -5.45x
EV / FCF -0x -0x -0x 0x -0x -16.3x -26x -29.4x
FCF Yield -7.28% -28.6% -22.2% 8.91% -2.69% -6.13% -3.85% -3.4%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -2.96 -2.3 -2.63 -0.98 -0.46 -1.656 -1.836 -2.134
Distribution rate - - - - - - - -
Net sales 1 - - - 75.62 123.7 44.48 58.17 36.2
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 -256
Net income 1 -73.96 -108.5 -135.4 -72.7 -38.63 -167.3 -193.9 -242.1
Net Debt -346.1 -262.8 -232.4 -372.1 - - - -
Reference price 2 20.42 7.61 5.65 6.94 15.68 16.52 16.52 16.52
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 (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-9.98x - - - 1.4B
32.83x5.9x17.55x0.98% 48.53B
-23.41x351.08x-21.45x-.--% 39.87B
30.42x3.04x13.11x-.--% 38.68B
46.94x4.76x30.78x-.--% 35.13B
28.41x8.22x20.66x0.41% 29.79B
32.82x5.37x24.39x-.--% 16.11B
22.67x1.99x8.61x1.17% 13.61B
25.33x1.86x11.4x-.--% 12.62B
Average 20.67x 47.78x 13.13x 0.32% 26.19B
Weighted average by Cap. 23.23x 63.80x 12.18x 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.