Company Valuation: Oxford Nanopore Technologies plc

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Capitalization 1 5,726 2,034 1,788 1,230 1,169 1,169 -
Change - -64.48% -12.1% -31.22% -4.99% 0% -
Enterprise Value (EV) 1 5,263 1,712 1,560 937.5 1,026 962.6 1,014
Change - -67.48% -8.87% -39.89% 9.48% 7.21% 5.37%
P/E ratio -30.3x -22.4x -11x -8.05x -8.5x -10.7x -16x
PBR 8.15x 2.93x 2.7x 1.97x 2.66x 3.28x 4.07x
PEG 0.3x 0.4x -0.2x 0.5x 1.51x 0.4x 0.5x
Capitalization / Revenue 42.8x 10.2x 10.5x 6.71x 5.54x 4.26x 3.39x
EV / Revenue 39.4x 8.62x 9.19x 5.12x 4.58x 3.51x 2.94x
EV / EBITDA -91.2x -21.8x -14.9x -8.07x -11.8x -17.5x -162x
EV / EBIT -63.5x -15.5x -10.6x -5.88x -7.54x -8.93x -15.5x
EV / FCF -69.8x -18.7x -9.59x -5.91x -8.83x -12.5x -24.8x
FCF Yield -1.43% -5.35% -10.4% -16.9% -11.3% -7.98% -4.03%
Dividend per Share 2 - - - - - - -
Rate of return - - - - - - -
EPS 2 -0.23 -0.11 -0.19 -0.16 -0.151 -0.1132 -0.0754
Distribution rate - - - - - - -
Net sales 1 133.7 198.6 169.7 183.2 223.9 274.1 345.1
EBITDA 1 -57.7 -78.63 -104.9 -116.1 -86.7 -54.91 -6.27
EBIT 1 -82.9 -110.5 -146.6 -159.4 -136.1 -107.8 -65.54
Net income 1 -167.6 -91.02 -154.5 -146.2 -145.2 -109.6 -75.87
Net Debt 1 -463 -322.7 -228.4 -292.4 -213.8 -205.9 -154.2
Reference price 2 6.980 2.465 2.082 1.288 1.208 1.208 1.208
Nbr of stocks (in thousands) 820,404 825,255 858,887 954,914 967,364 967,364 -
Announcement Date 22/03/22 21/03/23 06/03/24 04/03/25 02/03/26 - -
1GBP in Million2GBP
Estimates

P/E ratio, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
-8.37x4.19x-10.09x-.--% 1.63B
26.34x4.71x18.4x0.35% 195B
52.56x13.22x30.86x-.--% 160B
30.93x5.76x17.98x0.75% 138B
24.19x4.26x14.22x-.--% 88.46B
19.44x2.27x11.24x2.72% 49.91B
27.55x6.18x19.79x-.--% 45.96B
23.41x4.79x16.61x0.84% 34.5B
14.92x1.72x9.35x0.22% 32.97B
29x5.77x18.24x-.--% 32.91B
Average 24.00x 5.29x 14.66x 0.49% 77.93B
Weighted average by Cap. 31.36x 6.45x 19.51x 0.44%

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. ONT Stock
  4. Valuation Oxford Nanopore Technologies plc