Company Valuation: Veracyte, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Capitalization 1 2,927 1,703 2,009 3,069 3,328 2,686 - -
Change - -41.83% 18.01% 52.74% 8.44% -19.3% - -
Enterprise Value (EV) 1 2,755 1,524 1,793 2,828 2,915 2,163 2,019 1,851
Change - -44.69% 17.65% 57.76% 3.07% -25.82% -6.62% -8.33%
P/E ratio -37.1x -46.5x -27x 128x 51.3x 37.1x 31.1x 31.1x
PBR 2.67x 1.59x 1.93x 2.63x 2.55x 1.87x 1.71x 1.56x
PEG - 0.9x -0x -1x 0x 3.4x 1.6x -719.36x
Capitalization / Revenue 13.3x 5.74x 5.57x 6.88x 6.44x 4.66x 4.15x 3.77x
EV / Revenue 12.6x 5.14x 4.97x 6.34x 5.64x 3.75x 3.12x 2.6x
EV / EBITDA -44.2x -101x -30.6x 30.8x 20.5x 14.9x 12.1x 10x
EV / EBIT -33.6x -37.1x -20.9x 175x 50.5x 28x 20.9x 17.5x
EV / FCF -74.5x -1,503x 52.3x 44.3x 23x 18.2x 15.8x 11.3x
FCF Yield -1.34% -0.07% 1.91% 2.26% 4.34% 5.5% 6.32% 8.88%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -1.11 -0.51 -1.02 0.31 0.82 0.91 1.087 1.087
Distribution rate - - - - - - - -
Net sales 1 219.5 296.5 361.1 445.8 517.1 576.5 647.8 713
EBITDA 1 -62.31 -15.15 -58.61 91.89 142.5 145.2 166.6 184.3
EBIT 1 -81.9 -41.08 -85.8 16.14 57.78 77.21 96.73 105.5
Net income 1 -75.56 -36.56 -74.4 24.14 66.35 75.05 92.34 96.23
Net Debt 1 -172.1 -178.9 -216.5 -240.6 -412.9 -523.2 -666.3 -834.4
Reference price 2 41.20 23.73 27.51 39.60 42.10 33.80 33.80 33.80
Nbr of stocks (in thousands) 71,043 71,753 73,040 77,500 79,049 79,458 - -
Announcement Date 2/28/22 2/22/23 2/22/24 2/24/25 2/25/26 - - -
1USD in Million2USD
Estimates

P/E ratio, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
37.14x3.75x14.89x-.--% 2.69B
-29.82x7.48x898.5x-.--% 2.23B
-7.74x3.8x-7.64x-.--% 1.59B
-1224x - - - 1.1B
24.51x1.8x7.42x2.92% 863M
-10.04x2.46x27.65x-.--% 496M
Average -201.66x 3.86x 188.16x 0.58% 1.49B
Weighted average by Cap. -145.71x 4.52x 260.69x 0.32%

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. VCYT Stock
  4. Valuation Veracyte, Inc.