Financials Avid Bioservices, Inc.

Equities

CDMO

US05368M1062

Pharmaceuticals

Market Closed - Nasdaq 04:00:00 2024-04-26 pm EDT 5-day change 1st Jan Change
7.35 USD +0.41% Intraday chart for Avid Bioservices, Inc. +15.02% +13.08%

Valuation

Fiscal Period: April 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 268.6 344.5 1,302 831.1 1,129 466.6 - -
Enterprise Value (EV) 1 268.6 344.5 1,302 831.1 1,129 466.6 466.6 466.6
P/E ratio -29.9 x -22.6 x 357 x 7.32 x 1,805 x -28.6 x -315 x 40.8 x
Yield - - - - - - - -
Capitalization / Revenue 5.01 x 5.77 x 13.6 x 6.95 x 7.56 x 3.37 x 2.82 x 2.19 x
EV / Revenue 5.01 x 5.77 x 13.6 x 6.95 x 7.56 x 3.37 x 2.82 x 2.19 x
EV / EBITDA -93.4 x -46 x 83 x 27.3 x 52 x 83.1 x 17.8 x 8.11 x
EV / FCF -20.5 x 171 x 61.1 x -17.7 x -12.5 x -13.2 x 76.6 x 17.8 x
FCF Yield -4.88% 0.58% 1.64% -5.65% -8.02% -7.59% 1.31% 5.62%
Price to Book - - 16.4 x 5.44 x 5.97 x 2.57 x 2.93 x 2.39 x
Nbr of stocks (in thousands) 56,075 56,482 60,829 61,744 62,547 63,480 - -
Reference price 2 4.790 6.100 21.40 13.46 18.05 7.350 7.350 7.350
Announcement Date 6/27/19 6/30/20 6/29/21 6/29/22 6/21/23 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: April 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 53.6 59.7 95.87 119.6 149.3 138.6 165.5 213.1
EBITDA 1 -2.876 -7.494 15.7 30.43 21.7 5.613 26.18 57.53
EBIT 1 -5.622 -10.58 12.24 15.42 3.601 -17.7 1.118 23.49
Operating Margin -10.49% -17.73% 12.77% 12.89% 2.41% -12.76% 0.68% 11.02%
Earnings before Tax (EBT) 1 -5.34 -10.47 11.21 12.66 2.003 -21.1 -1.972 18.59
Net income 1 -8.901 -15.15 3.318 127.7 0.56 -16.32 -1.518 14.14
Net margin -16.61% -25.38% 3.46% 106.75% 0.38% -11.77% -0.92% 6.64%
EPS 2 -0.1600 -0.2700 0.0600 1.840 0.0100 -0.2567 -0.0233 0.1800
Free Cash Flow 1 -13.1 2.015 21.32 -46.95 -90.52 -35.43 6.09 26.2
FCF margin -24.43% 3.38% 22.24% -39.25% -60.65% -25.55% 3.68% 12.3%
FCF Conversion (EBITDA) - - 135.82% - - - 23.26% 45.55%
FCF Conversion (Net income) - - 642.5% - - - - 185.27%
Dividend per Share - - - - - - - -
Announcement Date 6/27/19 6/30/20 6/29/21 6/29/22 6/21/23 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: April 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4 2025 Q1 2025 Q2 2025 Q3 2025 Q4
Net sales 1 26.11 31.51 31.23 36.69 34.76 38.02 39.8 37.73 25.4 33.8 41.81 42.14 34.98 41.72 49.7
EBITDA 1 5.18 4.293 5.893 6.188 1.885 7.367 6.265 2.791 -5.972 -1.117 5.504 5.441 1.739 6.121 11.11
EBIT 1 4.153 3.269 1.069 2.735 -2.684 2.718 0.832 -2.163 -11.22 -4 -1.091 -1.054 -4.897 -0.834 3.23
Operating Margin 15.91% 10.38% 3.42% 7.45% -7.72% 7.15% 2.09% -5.73% -44.19% -11.83% -2.61% -2.5% -14% -2% 6.5%
Earnings before Tax (EBT) 1 3.522 2.248 0.587 2.267 -3.242 2.53 0.448 -2.68 -11.89 -7.058 -1.848 -4.052 -7.896 -3.833 0.231
Net income 1 3.522 2.248 115.6 1.564 -1.156 0.461 -0.309 -2.093 -9.509 -6.006 -1.286 -3.039 -5.922 -2.875 0.174
Net margin 13.49% 7.13% 370.2% 4.26% -3.33% 1.21% -0.78% -5.55% -37.44% -17.77% -3.07% -7.21% -16.93% -6.89% 0.35%
EPS 2 0.0600 0.0400 1.650 0.0200 -0.0200 0.0100 - -0.0300 -0.1500 -0.0900 -0.0233 -0.0500 -0.0900 -0.0400 -
Dividend per Share - - - - - - - - - - - - - - -
Announcement Date 12/7/21 3/8/22 6/29/22 9/6/22 12/6/22 3/13/23 6/21/23 9/7/23 12/7/23 3/6/24 - - - - -
1USD in Million2USD
Estimates

Balance Sheet Analysis

Fiscal Period: April 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt - - - - - - - -
Net Cash position - - - - - - - -
Leverage (Debt/EBITDA) - - - - - - - -
Free Cash Flow 1 -13.1 2.02 21.3 -46.9 -90.5 -35.4 6.09 26.2
ROE (net income / shareholders' equity) -16.4% - 18.7% 19.2% 0.31% -10.5% -1.8% 11.4%
ROA (Net income/ Total Assets) - - 3.64% 6.97% 0.13% -4.3% -0.8% 5.4%
Assets 1 - - 91.03 1,833 440.6 379.6 189.7 261.9
Book Value Per Share 2 - - 1.310 2.480 3.020 2.860 2.510 3.070
Cash Flow per Share 2 -0.0300 - 0.2500 0.1300 -0.2000 -0.1000 0.1700 0.5800
Capex 1 1.5 3.81 9.86 56.4 77.6 31 7 7.75
Capex / Sales 2.8% 6.39% 10.29% 47.17% 52.01% 22.36% 4.23% 3.64%
Announcement Date 6/27/19 6/30/20 6/29/21 6/29/22 6/21/23 - - -
1USD in Million2USD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Trading Rating
Investor Rating
ESG Refinitiv
D+
More Ratings
Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
5
Last Close Price
7.35 USD
Average target price
12.25 USD
Spread / Average Target
+66.67%
Consensus
  1. Stock Market
  2. Equities
  3. CDMO Stock
  4. Financials Avid Bioservices, Inc.