Company Valuation: Legend Biotech Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Capitalization 1 7,175 8,357 10,938 5,969 4,015 3,359 - -
Change - 16.46% 30.89% -45.43% -32.74% -16.35% - -
Enterprise Value (EV) 1 6,446 7,855 9,959 4,496 3,480 2,513 2,229 1,764
Change - 21.86% 26.78% -54.85% -22.6% -27.8% -11.3% -20.86%
P/E ratio -17x -17.8x -20.5x -33.9x -13.4x 293x 16.2x 10.2x
PBR 15.3x - 8.75x 5.74x 4.01x 3.13x 2.47x 1.84x
PEG - -8.13x -4.1x 0.5x -0.2x -3x 0x 0.2x
Capitalization / Revenue 79.9x 71.4x 38.4x 9.52x 3.9x 2.34x 1.84x 1.58x
EV / Revenue 71.8x 67.1x 34.9x 7.17x 3.38x 1.75x 1.22x 0.83x
EV / EBITDA -17.9x -17.7x -25.4x -39.7x -15x 20.2x 6.03x 2.96x
EV / EBIT -17.3x -17.2x -24.1x -32.9x -13.3x 34.3x 6.18x 3.21x
EV / FCF -26.6x -33.1x -24.1x -28.4x -27x 18.7x 5.35x 2.78x
FCF Yield -3.76% -3.02% -4.15% -3.52% -3.7% 5.35% 18.7% 35.9%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -2.74 -2.8 -2.94 -0.96 -1.62 0.062 1.12 1.776
Distribution rate - - - - - - - -
Net sales 1 89.79 117 285.1 627.2 1,029 1,435 1,828 2,119
EBITDA 1 -360.6 -443.2 -392.1 -113.2 -232.2 124.2 369.5 596.3
EBIT 1 -373 -455.8 -412.6 -136.5 -261.2 73.34 360.8 550.2
Net income 1 -386.2 -446.3 -518.3 -177 -296.8 66.57 318.2 499.4
Net Debt 1 -729.5 -501.5 -979.4 -1,473 -534.9 -846 -1,130 -1,595
Reference price 2 46.61 49.92 60.17 32.54 21.74 18.16 18.16 18.16
Nbr of stocks (in thousands) 153,946 167,403 181,789 183,451 184,690 184,943 - -
Announcement Date 3/18/22 3/30/23 3/11/24 3/11/25 3/10/26 - - -
1USD in Million2USD
Estimates

P/E ratio, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
292.9x1.75x20.22x-.--% 3.36B
27.95x7.4x22.05x0.05% 49.79B
18.25x5.44x12.35x1.62% 46.97B
-59.72x19.31x-65.3x-.--% 33.42B
-18.17x4.01x-7.52x-.--% 24.15B
28.54x5.58x15.51x-.--% 18.97B
23.1x4.04x12.35x-.--% 17.25B
-393.24x32.84x1807.92x-.--% 16.25B
-15.77x1757.99x-21.98x-.--% 15.25B
-205.97x50.1x-198.99x-.--% 14.68B
Average -30.21x 188.85x 159.66x 0.17% 24.01B
Weighted average by Cap. -32.98x 123.41x 108.38x 0.33%

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. LEGN Stock
  4. Valuation Legend Biotech Corporation