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 96.57 96.57 -
Change - -44.22% 59.02% -55.13% 6.79% 7.77% 0% -
Enterprise Value (EV) 210.8 117.6 187 83.91 89.6 96.57 96.57 96.57
Change - -44.22% 59.02% -55.13% 6.79% 7.77% 0% 0%
P/E ratio -7.61x -3.66x -4.98x -2.76x -1.18x -2.38x -3.07x -4.32x
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 0.65x 0.59x 0.52x
EV / Revenue 0x 0x 0x 0x 0x 0.65x 0.59x 0.52x
EV / EBITDA -0x -0x -0x -0x -0x -4.62x -8.55x -11.8x
EV / EBIT -0x -0x -0x -0x -0x -3.04x -3.99x -5.13x
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 1.410 1.410 1.410
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.($)
-2.38x - - - 96.57M
26.64x4.66x18.2x0.35% 193B
56.22x14.57x33.89x-.--% 176B
31.56x5.97x18.68x0.65% 143B
29.81x5.11x16.54x-.--% 108B
20.42x2.38x11.81x2.59% 52.25B
29.11x6.62x21.29x-.--% 48.72B
24.12x6.4x16.43x0.95% 37.19B
15.95x1.81x9.78x0.21% 35.14B
22.66x4.65x16.09x0.87% 33.38B
Average 25.41x 5.80x 18.08x 0.63% 82.71B
Weighted average by Cap. 33.23x 6.99x 20.67x 0.45%

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.