Company Valuation: Tarsus Pharmaceuticals, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 465.2 391 670.4 2,117 3,476 3,984 - -
Change - -15.95% 71.44% 215.74% 64.21% 14.61% - -
Enterprise Value (EV) 465.2 391 472.1 1,894 3,476 3,984 3,984 3,984
Change - -15.95% 20.74% 301.19% 83.5% 14.61% 0% 0%
P/E -33.6x -5.82x -4.38x -18x -51.5x -42.6x 39x 18.8x
PBR - - - - - - - -
PEG - -0x -0.1x 0.5x 1.1x -1.2x -0x 0x
Capitalization / Revenue 8.16x 15.1x 38.4x 11.6x 7.7x 5.58x 4.31x 3.62x
EV / Revenue 0x 0x 0x 0x 0x 5.58x 4.31x 3.62x
EV / EBITDA -0x -0x -0x -0x -0x -43x 26.1x 9.7x
EV / EBIT -0x -0x -0x -0x -0x -38.7x 30.6x 13.1x
EV / FCF 0x - - - -0x -34.8x 114x 18x
FCF Yield 0.68% - - - -0.64% -2.88% 0.88% 5.54%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -0.67 -2.52 -4.62 -3.07 -1.59 -2.132 2.325 4.817
Distribution rate - - - - - - - -
Net sales 1 57.03 25.82 17.45 183 451.4 713.6 925.3 1,099
EBITDA 1 -11.84 -62.39 -142.3 -119.8 -69.15 -92.72 152.4 410.8
EBIT 1 -12.16 -62.71 -143.2 -120.6 -70.97 -103 130.1 303.8
Net income 1 -13.83 -62.09 -135.9 -115.6 -66.42 -95.74 115.9 261.7
Net Debt - - -198.3 -222.5 - - - -
Reference price 2 22.50 14.66 20.25 55.37 81.88 90.78 90.78 90.78
Nbr of stocks (in thousands) 20,677 26,672 33,105 38,227 42,449 43,883 - -
Announcement Date 14/03/22 13/03/23 27/02/24 25/02/25 23/02/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-42.58x - - -.--% 3.98B
19.17x4.48x10.55x0.47% 82.65B
20.62x4.39x13.64x2.39% 60.24B
-17.31x25.92x-17.11x-.--% 58.11B
35.25x12x23.01x-.--% 49.68B
21.03x4.65x13.26x0.69% 46.66B
38.13x3.6x13.71x-.--% 32.63B
56.56x3.61x27.99x-.--% 25.69B
68.2x7.25x44.11x-.--% 22.73B
23.84x5.1x13.28x-.--% 16.51B
Average 22.29x 7.89x 15.83x 0.35% 39.89B
Weighted average by Cap. 22.63x 8.64x 12.28x 0.54%

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. Stocks
  3. TARS Stock
  4. Valuation Tarsus Pharmaceuticals, Inc.