Company Valuation: Neuronetics, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025 2026 2027
Capitalization 1 210.8 117.6 187 83.91 89.6 94.51 94.51 -
Change - -44.22% 59.02% -55.13% 6.79% 5.48% 0% -
Enterprise Value (EV) 210.8 117.6 187 83.91 89.6 94.51 94.51 94.51
Change - -44.22% 59.02% -55.13% 6.79% 5.48% 0% 0%
P/E ratio -7.61x -3.66x -4.98x -2.76x -1.18x -2.33x -3x -4.22x
PBR - - - - - - - -
PEG - 0.2x -0.4x 0.1x -0x 0x 0.1x 0.1x
Capitalization / Revenue 4.28x 2.13x 2.87x 1.18x 1.2x 0.64x 0.58x 0.51x
EV / Revenue 0x 0x 0x 0x 0x 0.64x 0.58x 0.51x
EV / EBITDA -0x -0x -0x -0x -0x -4.52x -8.36x -11.5x
EV / EBIT -0x -0x -0x -0x -0x -2.97x -3.9x -5.02x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -1.46 -1.22 -1.38 -1.05 -1.37 -0.5933 -0.46 -0.3267
Distribution rate - - - - - - - -
Net sales 1 49.24 55.31 65.21 71.35 74.5 148.3 164.2 184.3
EBITDA 1 -21.99 -26.11 -24.72 -28.55 -21.27 -20.9 -11.3 -8.2
EBIT 1 -22.31 -27.56 -35.11 -30.55 -34.04 -31.77 -24.2 -18.84
Net income 1 -27.45 -31.19 -37.16 -30.19 -43.2 -39.29 -32.4 -24.14
Net Debt - - - - - - - -
Reference price 2 11.110 4.460 6.870 2.900 1.610 1.380 1.380 1.380
Nbr of stocks (in thousands) 18,975 26,368 27,221 28,933 55,652 68,486 68,486 -
Announcement Date 3/2/21 3/8/22 3/7/23 3/5/24 3/4/25 - - -
1USD in Million2USD
Estimates

P/E ratio, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-2.33x - - - 94.51M
25.77x4.53x17.68x0.37% 186B
55.48x14.36x33.42x-.--% 174B
30.55x5.79x18.12x0.68% 138B
29.14x5x16.19x-.--% 106B
20.38x2.37x11.79x2.6% 52.29B
28.33x6.43x20.66x-.--% 47.42B
23.89x6.31x16.2x0.96% 36.67B
15.36x1.75x9.46x0.22% 33.85B
22.08x4.53x15.69x0.89% 32.52B
Average 24.86x 5.67x 17.69x 0.63% 80.75B
Weighted average by Cap. 32.56x 6.86x 20.25x 0.46%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Equities
  3. STIM Stock
  4. Valuation Neuronetics, Inc.