Company Valuation: NovoCure Limited

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025 2026 2027
Capitalization 1 17,615 7,795 7,698 1,595 3,224 1,135 1,135 -
Change - -55.75% -1.24% -79.27% 102.1% -64.78% 0% -
Enterprise Value (EV) 17,810 8,148 8,148 1,923 3,061 1,135 989.5 1,135
Change - -54.25% 0% -76.39% 59.12% -62.9% -12.86% 14.75%
P/E ratio 865x -134x -83.4x -7.66x -19.1x -7.24x -6.55x -8.96x
PBR 37.2x 19x - - - - - -
PEG - 0x -1.5x -0x 1x 0.7x -0.6x 0.3x
Capitalization / Revenue 35.6x 14.6x 14.3x 3.13x 5.33x 1.74x 1.67x 1.52x
EV / Revenue 0x 0x 0x 0x 0x 1.74x 1.67x 1.52x
EV / EBITDA 0x -0x -0x -0x -0x -7.8x -7.48x -11.1x
EV / EBIT 0x -0x -0x -0x -0x -7.21x -7.48x -10.1x
EV / FCF 0x 0x 0x -0x -0x -15.7x -22.7x 37x
FCF Yield 0.48% 0.75% 0.12% -6.29% -2.15% -6.38% -4.4% 2.7%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 0.2 -0.56 -0.88 -1.95 -1.56 -1.401 -1.547 -1.132
Distribution rate - - - - - - - -
Net sales 1 494.4 535 537.8 509.3 605.2 654.4 680 746.6
EBITDA 1 39.55 -34.08 -78.9 -221.9 -159.3 -145.6 -151.8 -102.1
EBIT 1 30.4 -44.33 -89.52 -232.9 -170.5 -157.6 -151.8 -113
Net income 1 19.81 -58.35 -92.53 -207 -168.6 -157.6 -178.1 -129.3
Net Debt 195.2 353.4 450.2 328 -163.8 - -146 -
Reference price 2 173.04 75.08 73.35 14.93 29.80 10.14 10.14 10.14
Nbr of stocks (in thousands) 101,797 103,819 104,950 106,861 108,201 111,982 111,982 -
Announcement Date 2/25/21 2/24/22 2/23/23 2/22/24 2/27/25 - - -
1USD in Million2USD
Estimates

P/E ratio, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-7.24x - - - 1.14B
79.15x9.34x55.37x-.--% 13.36B
34.11x - - - 7.47B
21.82x1.82x9.68x2.41% 6.16B
20.26x3.74x13.74x1.6% 5.62B
38.91x12.08x30.36x0.64% 4.67B
26.12x4.64x14.03x1.3% 4.28B
45.5x - - 0.7% 1.71B
Average 32.33x 6.32x 24.64x 1.11% 5.55B
Weighted average by Cap. 43.31x 6.84x 31.63x 0.94%
See all sector valuations

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. NVCR Stock
  4. Valuation NovoCure Limited