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 1,011 1,011 -
Change - -64.48% -12.1% -31.22% -17.81% 0% -
Enterprise Value (EV) 1 5,263 1,712 1,560 937.5 1,026 805 856.7
Change - -67.48% -8.87% -39.89% 9.48% 8.74% 6.43%
P/E ratio -30.3x -22.4x -11x -8.05x -8.5x -9.23x -13.9x
PBR 8.15x 2.93x 2.7x 1.97x 2.66x 2.83x 3.52x
PEG 0.3x 0.4x -0.2x 0.5x 1.51x 0.4x 0.4x
Capitalization / Revenue 42.8x 10.2x 10.5x 6.71x 5.54x 3.69x 2.93x
EV / Revenue 39.4x 8.62x 9.19x 5.12x 4.58x 2.94x 2.48x
EV / EBITDA -91.2x -21.8x -14.9x -8.07x -11.8x -14.7x -137x
EV / EBIT -63.5x -15.5x -10.6x -5.88x -7.54x -7.47x -13.1x
EV / FCF -69.8x -18.7x -9.59x -5.91x -8.83x -10.5x -21x
FCF Yield -1.43% -5.35% -10.4% -16.9% -11.3% -9.54% -4.77%
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 1.045 1.045 1.045
Nbr of stocks (in thousands) 820,404 825,255 858,887 954,914 967,365 967,365 -
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 (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-7.03x3.32x-8x-.--% 1.36B
52.4x13.35x31.12x-.--% 162B
30.17x5.74x17.91x0.72% 137B
25.24x4.37x14.61x-.--% 91.07B
18.86x2.24x11.07x2.79% 48.74B
27.47x6.13x19.7x-.--% 45.63B
15.08x1.74x9.43x0.22% 33.27B
21.55x5.67x14.55x1.07% 33.07B
22.12x4.53x15.73x0.89% 32.61B
Average 22.87x 5.23x 14.01x 0.63% 64.88B
Weighted average by Cap. 32.51x 7.07x 19.77x 0.52%

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