Valuation Zai Lab Limited

Stocks

Market Closed - Nasdaq 04:00:00 2026-09-01 pm EDT			5-day change	1st Jan Change
25.30 ^USD	-0.63%		-3.32%	+43.42%

Aug. 31	Asian Equities Traded in the US as American Depositary Receipts Start Week Lower in Monday Trading	MT
Aug. 28	Asian Equities Traded in the US as American Depositary Receipts Rise in Friday Trading, Up 2% for Week	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	6,059	2,946	2,688	2,853	1,962	2,840	-	-
Change	-	-51.37%	-8.77%	6.15%	-31.23%	44.77%	-	-
Enterprise Value (EV) ¹	4,650	1,938	1,897	2,095	1,397	2,383	2,460	2,604
Change	-	-58.33%	-2.13%	10.47%	-33.34%	70.61%	3.22%	5.86%
P/E	-8.29x	-6.63x	-7.9x	-10.1x	-11x	-11.5x	-11.4x	-17.2x
PBR	4.35x	-	3.34x	3.36x	2.73x	5.53x	7.25x	6.7x
PEG	-	0.2x	0.3x	0.4x	0.3x	-0.3x	-56.6x	0.5x
Capitalization / Revenue	42x	13.7x	10.1x	7.15x	4.26x	6.72x	5.02x	3.92x
EV / Revenue	32.2x	9.01x	7.11x	5.25x	3.04x	5.64x	4.34x	3.6x
EV / EBITDA	-6.7x	-4.89x	-5.3x	-7.75x	-6.51x	-8.2x	-12.5x	-20.6x
EV / EBIT	-6.64x	-4.79x	-5.17x	-7.43x	-6.09x	-8.37x	-11.7x	-19.8x
EV / FCF	-8.19x	-4.94x	-9.23x	-9.5x	-8.5x	-13.1x	-16x	-28.2x
FCF Yield	-12.2%	-20.2%	-10.8%	-10.5%	-11.8%	-7.62%	-6.25%	-3.54%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	-7.58	-4.63	-3.46	-2.6	-1.6	-2.209	-2.214	-1.47
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	144.3	215	266.7	399	460.2	422.8	566.2	723.7
EBITDA ¹	-693.6	-396.1	-357.5	-270.3	-214.4	-290.7	-196.7	-126.2
EBIT ¹	-700.1	-404.4	-366.6	-282.1	-229.4	-284.6	-209.7	-131.3
Net income ¹	-704.5	-443.3	-334.6	-257.1	-175.5	-240.7	-190.9	-157.9
Net Debt ¹	-1,409	-1,008	-791.3	-757.9	-565.3	-457.7	-380.8	-236.7
Reference price ²	62.85	30.70	27.33	26.19	17.64	25.30	25.30	25.30
Nbr of stocks (in thousands)	96,409	95,972	98,349	108,937	111,219	112,266	-	-
Announcement Date	3/1/22	3/1/23	2/27/24	2/27/25	2/26/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
ZAI LAB LIMITED	-11.45x	5.64x	-8.2x	-.--%	2.84B
REGENERON PHARMACEUTICALS, INC.	19.08x	4.46x	10.49x	0.47%	82.26B
CSL LIMITED	20.18x	4.31x	13.34x	2.44%	59.05B
MODERNA, INC.	-18.07x	27.64x	-17.9x	-.--%	61.59B
SAMSUNG BIOLOGICS CO.,LTD.	37.03x	12.62x	24.19x	-.--%	51.23B
UCB	21.81x	4.82x	13.74x	0.67%	48.3B
BIOGEN INC.	38.39x	3.53x	13.45x	-.--%	31.92B
INCYTE CORPORATION	55.79x	3.55x	27.53x	-.--%	25.34B
INNOVENT BIOLOGICS, INC.	67.75x	7.2x	43.78x	-.--%	22.56B
SWEDISH ORPHAN BIOVITRUM AB	23.97x	5.15x	13.41x	-.--%	16.56B
Average	25.45x	7.89x	13.38x	0.36%	40.16B
Weighted average by Cap.	22.73x	9.14x	11.86x	0.54%