Company Valuation: ThermoGenesis Holdings, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 5.778 12.51 16.29 12.03 3.271 1.885
Change - 116.54% 30.23% -26.16% -72.81% -42.37%
Enterprise Value (EV) 1 4.552 15.16 16.97 15.41 10.16 11.17
Change - 233.14% 11.89% -9.16% -34.09% 9.92%
P/E ratio -0.12x -1.31x -0.8x -1.05x -0.16x -0.08x
PBR 0.68x 32.4x 3.22x 3.14x 0.77x -1.3x
PEG - 0x 0x 0x 0x 0x
Capitalization / Revenue 0.6x 0.96x 1.67x 1.29x 0.31x 0.2x
EV / Revenue 0.47x 1.16x 1.74x 1.66x 0.97x 1.18x
EV / EBITDA -0.48x -5.75x -2.05x -2.34x -1.93x -2.06x
EV / EBIT -0.45x -4.55x -1.91x -2.13x -1.64x -1.7x
EV / FCF -1.09x -9.64x -2.76x -11.3x -3x 51.6x
FCF Yield -91.5% -10.4% -36.2% -8.82% -33.3% 1.94%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -970.6 -151.1 -117.2 -43.41 -20.45 -7.59
Distribution rate - - - - - -
Net sales 1 9.672 13.05 9.744 9.294 10.48 9.445
EBITDA 1 -9.498 -2.636 -8.282 -6.598 -5.267 -5.427
EBIT 1 -10.17 -3.333 -8.895 -7.231 -6.193 -6.574
Net income 1 -39.72 -9.497 -16.35 -11.38 -11.27 -17.98
Net Debt 1 -1.226 2.653 0.674 3.382 6.888 9.282
Reference price 2 120.105120 198.000198 94.050094 45.450045 3.200000 0.601000
Nbr of stocks (in thousands) 48.1 63.2 173 265 1,022 3,137
Announcement Date 3/26/19 3/24/20 3/17/21 3/28/22 3/30/23 4/16/24
1USD in Million2USD
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 15
29.94x6.96x22.35x-.--% 25.69B
19.35x1.57x9.42x1.89% 6.74B
24.94x1.97x10.45x1.98% 2.67B
253.15x - - - 1.95B
24.68x3.85x12.91x0.76% 1.62B
39.86x9.32x31.16x0.21% 1.55B
11.91x0.98x5.72x2.62% 1.5B
32.1x7.51x25.11x1.56% 1.33B
Average 54.49x 4.59x 16.73x 1.29% 4.78B
Weighted average by Cap. 37.70x 5.52x 18.90x 0.62%
See all sector valuations

Year-on-year evolution of the PER

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Equities
  3. THMO Stock
  4. Valuation ThermoGenesis Holdings, Inc.