Vaxcyte, Inc.

PCVX

PCVXVaxcyte, Inc. US flag

NASDAQ Global Select

47.41

USD

-1.50

- -

6.85BMarket Cap

Profitability (USD)

API Chat

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Return on Common Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	- -	-73.66	-38.91	-27.91	-33.59	-33.33	-18.86	-23.54
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -
Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -
Profit Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -
Net Income to Common Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

API Chat

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Total Debt	- -	- -	- -	17	18	29	71	117
ST Debt	- -	- -	- -	5	6	7	6	6
LT Debt	- -	- -	- -	12	12	22	65	111
Total Debt/EBITDA	-0.01	- -	- -	-0.17	-0.09	-0.08	-0.13	-0.13
Net Debt/EBITDA	1.92	1.12	4.51	0.7	4.18	1.04	0.7	0.19
Total Debt/EBIT	-0.01	- -	- -	-0.16	-0.09	-0.07	-0.12	-0.13
Net Debt/EBIT	1.86	1.09	4.43	0.68	3.99	1.01	0.68	0.19
EBITDA to Interest Expense	-459.95	-1,317.1	-12,242.57	-14,089.71	-99,904	- -	- -	- -
EBITDA-CapEx/Interest Expense	-483.6	-1,346.98	-12,407.57	-15,026.14	-102,824.5	- -	- -	- -
EBIT to Interest Expense	-473.77	-1,347.9	-12,443.29	-14,583.57	-104,630.5	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	-83.43	-166.43	-50.53	-92.06	-51.88	-65.65	-39.53	-71.76
Long-Term Debt/Equity (%)	- -	- -	- -	4.05	1.26	1.78	1.97	4.15
Long-Term Debt/Capital (%)	-0.27	- -	- -	-4.08	-2.39	-2.47	-4.95	-5.47
Long-Term Debt/Total Assets (%)	0.23	- -	- -	3.55	1.2	1.57	1.86	3.71
Total Debt/Equity (%)	-0.79	-0.15	- -	5.91	1.88	2.36	2.15	4.37
Total Debt/Capital (%)	-0.78	-0.15	- -	-5.96	-3.56	-3.26	-5.4	-5.77
Total Debt/Total Assets (%)	0.65	0.25	- -	5.17	1.78	2.08	2.03	3.91
Net Debt to Equity	114.49	55.44	-111.67	-24.29	-87.53	-32.04	-11.73	-6.48
Net Debt/Capital (%)	53	35.07	66.05	19.67	62.35	30.75	22.75	7.87
EBITDA	-34	-53	-86	-99	-200	-383	-554	-899
EBITDA-CapEx	-36	-54	-87	-105	-206	-451	-673	-956
Operating Income (Loss)	-36	-54	-87	-102	-209	-393	-570	-924

Liquidity (USD)

API Chat

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Cash Ratio	9.85	5.34	8.24	8.57	22.98	7.43	12.46	7.59
Current Ratio	9.93	5.58	8.3	8.93	23.26	7.54	12.75	7.91
Quick Ratio	9.85	5.34	8.24	8.57	22.98	7.43	12.46	7.59
CFO/Avg Current Liab	- -	-5.31	-1.61	-3.21	-4.93	-3.19	-3.17	-3.79
Common Equity/Total Assets	-83.43	-166.43	-50.53	-92.06	-51.88	-65.65	-39.53	-71.76
Long-Term Debt/Equity (%)	- -	- -	- -	4.05	1.26	1.78	1.97	4.15
Long-Term Debt/Capital (%)	-0.27	- -	- -	-4.08	-2.39	-2.47	-4.95	-5.47
Long-Term Debt/Total Assets (%)	0.23	- -	- -	3.55	1.2	1.57	1.86	3.71
Total Debt/Equity (%)	-0.79	-0.15	- -	5.91	1.88	2.36	2.15	4.37
Total Debt/Capital (%)	-0.78	-0.15	- -	-5.96	-3.56	-3.26	-5.4	-5.77
Total Debt/Total Assets (%)	0.65	0.25	- -	5.17	1.78	2.08	2.03	3.91
CFO/Total Liabilities	-23.7	-27.4	-99.24	-301.08	-324.54	-177.24	-220.26	-206.67
CFO/CapEx	-17.17	-39.45	-40.37	-18.52	-29.21	-4.37	-3.8	-11.51
Altman's Z-Score	-1.81	-4.11	9.63	16.9	35.17	20.83	28.63	10.43

Working Capital (USD)

API Chat

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Accounts Receivable Turnover	- -	- -	- -	- -	- -	- -	- -	- -
Days Sales Outstanding	- -	- -	- -	- -	- -	- -	- -	- -
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover Days	- -	- -	- -	- -	- -	- -	- -	- -
Cash Conversion Cycle	- -	- -	- -	- -	- -	- -	- -	- -
Inventory to Cash Days	- -	- -	- -	- -	- -	- -	- -	- -
Inventories	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API Chat

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Market Capitalization	- -	- -	785	1,235	3,111	6,102	9,987	6,279
- Cash & Cash Equivalents	66	59	386	69	835	397	388	174
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	- -	17	18	29	71	117
Enterprise Value	-66	-59	399	1,006	2,197	5,050	8,311	4,836
Total Capital	-59	-109	-199	-282	-504	-895	-1,317	-2,037
Total Debt/Capital (%)	-0.78	-0.15	- -	-5.96	-3.56	-3.26	-5.4	-5.77
Total Debt / EV	-0.01	- -	- -	0.02	0.01	0.01	0.01	0.02
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -
Diluted Market Cap	- -	- -	785	1,235	3,111	6,102	9,987	6,279
Diluted Enterprise Value	-66	-59	399	1,183	2,294	5,733	9,670	6,223
EV per Share	- -	- -	13.5	19.38	33.87	51.98	68.12	35.53
TTM Sales	- -	- -	- -	- -	- -	- -	- -	- -
TTM EBITDA	-34	-53	-86	-99	-200	-383	-554	-899
TTM Operating Income	-36	-54	-87	-102	-209	-393	-570	-924
TTM Cash Flow to Firm	-30	-47	-47	-121	-171	-297	-453	-656
TTM Free Cash Flow to Firm	-29	-46	-45	-115	-165	-229	-333	-599

Multiples (USD)

API Chat

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Price/Free Cash Flow	- -	- -	-17.26	-10.76	-18.88	-26.65	-29.95	-10.49
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	-66	-59	399	1,006	2,197	5,050	8,311	4,836
Low Price	- -	- -	17.8	15.51	16.78	34.11	53.83	27.66
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	-12.56	-12.07	-7.96	-11.54	-21.53	-8.39
Price/Earnings High	- -	- -	-19.37	-16.02	-13.99	-15.47	-31.83	-16.65
Price/Earnings Low	- -	- -	-5.89	-8.05	-4.87	-8.24	-14.16	-4.91
Price/Book Value	- -	- -	-3.95	-4.14	-5.96	-6.6	-7.19	-2.91
Price/Book Value Average	- -	- -	-5.64	-4.05	-3.41	-5.02	-7.2	-2.98
Price/Book Value High	- -	- -	-8.7	-5.37	-5.99	-6.73	-10.64	-5.92
Price/Book Value Low	- -	- -	-2.65	-2.7	-2.09	-3.59	-4.73	-1.75
Price/Tangible Book Value	- -	- -	2.27	4.35	3.26	4.92	3.02	2.34
Price/Tangible Book Value Average	- -	- -	3.24	4.25	1.87	3.74	3.02	2.39
Price/Tangible Book Value High	- -	- -	5	5.64	3.28	5.02	4.47	4.75
Price/Tangible Book Value Low	- -	- -	1.52	2.84	1.14	2.67	1.99	1.4
Price/Sales	- -	- -	- -	- -	- -	- -	- -	- -
Price/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -
Price/Sales High	- -	- -	- -	- -	- -	- -	- -	- -
Price/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -
Price/Cash Flow	- -	- -	-16.84	-10.18	-18.24	-20.56	-22.06	-9.58
Price/Cash Flow Average	- -	- -	-24.02	-9.95	-10.43	-15.65	-22.07	-9.81
Price/Cash Flow High	- -	- -	-37.05	-13.21	-18.33	-20.96	-32.63	-19.47
Price/Cash Flow Low	- -	- -	-11.28	-6.63	-6.38	-11.17	-14.51	-5.74
Price/Free Cash Flow Average	- -	- -	-24.63	-10.52	-10.8	-20.29	-29.96	-10.74
Price/Free Cash Flow High	- -	- -	-37.99	-13.96	-18.98	-27.18	-44.29	-21.32
Price/Free Cash Flow Low	- -	- -	-11.57	-7.01	-6.61	-14.48	-19.69	-6.29
EV/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -
EV/Sales High	- -	- -	- -	- -	- -	- -	- -	- -
EV/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA Average	1.9	1.12	-8.57	-11.72	-4.82	-11.17	-17.47	-7.09
EV/EBITDA High	1.9	1.12	-15.65	-15.73	-11.56	-15.29	-26.1	-14.13
EV/EBITDA Low	1.9	1.12	-1.63	-7.64	-1.36	-7.69	-11.29	-4.13
EV/EBIT Average	1.85	1.09	-8.43	-11.33	-4.6	-10.88	-16.98	-6.9
EV/EBIT High	1.85	1.09	-15.4	-15.19	-11.04	-14.89	-25.38	-13.75
EV/EBIT Low	1.85	1.09	-1.6	-7.38	-1.3	-7.49	-10.97	-4.01
Last Price	- -	- -	26.57	23.79	47.95	62.8	81.86	46.14
High Price	- -	- -	58.48	30.88	48.19	64.04	121.06	93.77
Enterprise Value Average	-66	-59	734	1,156	963	4,276	9,673	6,374
Enterprise Value High	-66	-59	1,341	1,551	2,310	5,854	14,452	12,705
Enterprise Value Low	-66	-59	140	753	272	2,946	6,250	3,708

Profitability (USD)

API Chat

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Return on Common Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	- -	-73.66	-38.91	-27.91	-33.59	-33.33	-18.86	-23.54
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -
Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -
Profit Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -
Net Income to Common Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

API Chat

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Total Debt	- -	- -	- -	17	18	29	71	117
ST Debt	- -	- -	- -	5	6	7	6	6
LT Debt	- -	- -	- -	12	12	22	65	111
Total Debt/EBITDA	-0.01	- -	- -	-0.17	-0.09	-0.08	-0.13	-0.13
Net Debt/EBITDA	1.92	1.12	4.51	0.7	4.18	1.04	0.7	0.19
Total Debt/EBIT	-0.01	- -	- -	-0.16	-0.09	-0.07	-0.12	-0.13
Net Debt/EBIT	1.86	1.09	4.43	0.68	3.99	1.01	0.68	0.19
EBITDA to Interest Expense	-459.95	-1,317.1	-12,242.57	-14,089.71	-99,904	- -	- -	- -
EBITDA-CapEx/Interest Expense	-483.6	-1,346.98	-12,407.57	-15,026.14	-102,824.5	- -	- -	- -
EBIT to Interest Expense	-473.77	-1,347.9	-12,443.29	-14,583.57	-104,630.5	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	-83.43	-166.43	-50.53	-92.06	-51.88	-65.65	-39.53	-71.76
Long-Term Debt/Equity (%)	- -	- -	- -	4.05	1.26	1.78	1.97	4.15
Long-Term Debt/Capital (%)	-0.27	- -	- -	-4.08	-2.39	-2.47	-4.95	-5.47
Long-Term Debt/Total Assets (%)	0.23	- -	- -	3.55	1.2	1.57	1.86	3.71
Total Debt/Equity (%)	-0.79	-0.15	- -	5.91	1.88	2.36	2.15	4.37
Total Debt/Capital (%)	-0.78	-0.15	- -	-5.96	-3.56	-3.26	-5.4	-5.77
Total Debt/Total Assets (%)	0.65	0.25	- -	5.17	1.78	2.08	2.03	3.91
Net Debt to Equity	114.49	55.44	-111.67	-24.29	-87.53	-32.04	-11.73	-6.48
Net Debt/Capital (%)	53	35.07	66.05	19.67	62.35	30.75	22.75	7.87
EBITDA	-34	-53	-86	-99	-200	-383	-554	-899
EBITDA-CapEx	-36	-54	-87	-105	-206	-451	-673	-956
Operating Income (Loss)	-36	-54	-87	-102	-209	-393	-570	-924

Liquidity (USD)

API Chat

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Cash Ratio	9.85	5.34	8.24	8.57	22.98	7.43	12.46	7.59
Current Ratio	9.93	5.58	8.3	8.93	23.26	7.54	12.75	7.91
Quick Ratio	9.85	5.34	8.24	8.57	22.98	7.43	12.46	7.59
CFO/Avg Current Liab	- -	-5.31	-1.61	-3.21	-4.93	-3.19	-3.17	-3.79
Common Equity/Total Assets	-83.43	-166.43	-50.53	-92.06	-51.88	-65.65	-39.53	-71.76
Long-Term Debt/Equity (%)	- -	- -	- -	4.05	1.26	1.78	1.97	4.15
Long-Term Debt/Capital (%)	-0.27	- -	- -	-4.08	-2.39	-2.47	-4.95	-5.47
Long-Term Debt/Total Assets (%)	0.23	- -	- -	3.55	1.2	1.57	1.86	3.71
Total Debt/Equity (%)	-0.79	-0.15	- -	5.91	1.88	2.36	2.15	4.37
Total Debt/Capital (%)	-0.78	-0.15	- -	-5.96	-3.56	-3.26	-5.4	-5.77
Total Debt/Total Assets (%)	0.65	0.25	- -	5.17	1.78	2.08	2.03	3.91
CFO/Total Liabilities	-23.7	-27.4	-99.24	-301.08	-324.54	-177.24	-220.26	-206.67
CFO/CapEx	-17.17	-39.45	-40.37	-18.52	-29.21	-4.37	-3.8	-11.51
Altman's Z-Score	-1.81	-4.11	9.63	16.9	35.17	20.83	28.63	10.43

Working Capital (USD)

API Chat

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Accounts Receivable Turnover	- -	- -	- -	- -	- -	- -	- -	- -
Days Sales Outstanding	- -	- -	- -	- -	- -	- -	- -	- -
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover Days	- -	- -	- -	- -	- -	- -	- -	- -
Cash Conversion Cycle	- -	- -	- -	- -	- -	- -	- -	- -
Inventory to Cash Days	- -	- -	- -	- -	- -	- -	- -	- -
Inventories	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API Chat

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Market Capitalization	- -	- -	785	1,235	3,111	6,102	9,987	6,279
- Cash & Cash Equivalents	66	59	386	69	835	397	388	174
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	- -	17	18	29	71	117
Enterprise Value	-66	-59	399	1,006	2,197	5,050	8,311	4,836
Total Capital	-59	-109	-199	-282	-504	-895	-1,317	-2,037
Total Debt/Capital (%)	-0.78	-0.15	- -	-5.96	-3.56	-3.26	-5.4	-5.77
Total Debt / EV	-0.01	- -	- -	0.02	0.01	0.01	0.01	0.02
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -
Diluted Market Cap	- -	- -	785	1,235	3,111	6,102	9,987	6,279
Diluted Enterprise Value	-66	-59	399	1,183	2,294	5,733	9,670	6,223
EV per Share	- -	- -	13.5	19.38	33.87	51.98	68.12	35.53
TTM Sales	- -	- -	- -	- -	- -	- -	- -	- -
TTM EBITDA	-34	-53	-86	-99	-200	-383	-554	-899
TTM Operating Income	-36	-54	-87	-102	-209	-393	-570	-924
TTM Cash Flow to Firm	-30	-47	-47	-121	-171	-297	-453	-656
TTM Free Cash Flow to Firm	-29	-46	-45	-115	-165	-229	-333	-599

Multiples (USD)

API Chat

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Price/Free Cash Flow	- -	- -	-17.26	-10.76	-18.88	-26.65	-29.95	-10.49
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	-66	-59	399	1,006	2,197	5,050	8,311	4,836
Low Price	- -	- -	17.8	15.51	16.78	34.11	53.83	27.66
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	-12.56	-12.07	-7.96	-11.54	-21.53	-8.39
Price/Earnings High	- -	- -	-19.37	-16.02	-13.99	-15.47	-31.83	-16.65
Price/Earnings Low	- -	- -	-5.89	-8.05	-4.87	-8.24	-14.16	-4.91
Price/Book Value	- -	- -	-3.95	-4.14	-5.96	-6.6	-7.19	-2.91
Price/Book Value Average	- -	- -	-5.64	-4.05	-3.41	-5.02	-7.2	-2.98
Price/Book Value High	- -	- -	-8.7	-5.37	-5.99	-6.73	-10.64	-5.92
Price/Book Value Low	- -	- -	-2.65	-2.7	-2.09	-3.59	-4.73	-1.75
Price/Tangible Book Value	- -	- -	2.27	4.35	3.26	4.92	3.02	2.34
Price/Tangible Book Value Average	- -	- -	3.24	4.25	1.87	3.74	3.02	2.39
Price/Tangible Book Value High	- -	- -	5	5.64	3.28	5.02	4.47	4.75
Price/Tangible Book Value Low	- -	- -	1.52	2.84	1.14	2.67	1.99	1.4
Price/Sales	- -	- -	- -	- -	- -	- -	- -	- -
Price/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -
Price/Sales High	- -	- -	- -	- -	- -	- -	- -	- -
Price/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -
Price/Cash Flow	- -	- -	-16.84	-10.18	-18.24	-20.56	-22.06	-9.58
Price/Cash Flow Average	- -	- -	-24.02	-9.95	-10.43	-15.65	-22.07	-9.81
Price/Cash Flow High	- -	- -	-37.05	-13.21	-18.33	-20.96	-32.63	-19.47
Price/Cash Flow Low	- -	- -	-11.28	-6.63	-6.38	-11.17	-14.51	-5.74
Price/Free Cash Flow Average	- -	- -	-24.63	-10.52	-10.8	-20.29	-29.96	-10.74
Price/Free Cash Flow High	- -	- -	-37.99	-13.96	-18.98	-27.18	-44.29	-21.32
Price/Free Cash Flow Low	- -	- -	-11.57	-7.01	-6.61	-14.48	-19.69	-6.29
EV/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -
EV/Sales High	- -	- -	- -	- -	- -	- -	- -	- -
EV/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA Average	1.9	1.12	-8.57	-11.72	-4.82	-11.17	-17.47	-7.09
EV/EBITDA High	1.9	1.12	-15.65	-15.73	-11.56	-15.29	-26.1	-14.13
EV/EBITDA Low	1.9	1.12	-1.63	-7.64	-1.36	-7.69	-11.29	-4.13
EV/EBIT Average	1.85	1.09	-8.43	-11.33	-4.6	-10.88	-16.98	-6.9
EV/EBIT High	1.85	1.09	-15.4	-15.19	-11.04	-14.89	-25.38	-13.75
EV/EBIT Low	1.85	1.09	-1.6	-7.38	-1.3	-7.49	-10.97	-4.01
Last Price	- -	- -	26.57	23.79	47.95	62.8	81.86	46.14
High Price	- -	- -	58.48	30.88	48.19	64.04	121.06	93.77
Enterprise Value Average	-66	-59	734	1,156	963	4,276	9,673	6,374
Enterprise Value High	-66	-59	1,341	1,551	2,310	5,854	14,452	12,705
Enterprise Value Low	-66	-59	140	753	272	2,946	6,250	3,708

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Shares Outstanding	47	47	51	53	79	95	125	131
Diluted Weighted Avg Shares	26	26	30	52	65	97	122	136
Basic Weighted Avg Shares	26	26	30	52	65	97	122	136
Revenue per Share	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA per Share	-1.35	-2.06	-2.9	-1.9	-3.08	-3.94	-4.54	-6.6
Operating Income per Share	-1.39	-2.11	-2.95	-1.97	-3.23	-4.05	-4.67	-6.79
Basic EPS, GAAP	-1.15	-1.96	-3.02	-1.93	-3.44	-4.14	-3.8	-5.63
Basic EPS from Cont Ops	-1.15	-1.96	-3.02	-1.93	-3.44	-4.14	-3.8	-5.63
Diluted EPS, GAAP	-1.15	-1.96	-3.02	-1.93	-3.44	-4.14	-3.8	-5.63
Diluted EPS from Cont Ops	-1.15	-1.96	-3.02	-1.93	-3.44	-4.14	-3.8	-5.63
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	-1.19	-1.84	-1.58	-2.34	-2.63	-3.05	-3.71	-4.82
Free Cash Flow per Basic Share	-1.26	-1.89	-1.62	-2.46	-2.72	-3.75	-4.69	-5.24
Cash & Equivalents per Share	2.58	2.3	13.07	4.74	14.36	11.12	14.32	11.47
Book Value per Share	-2.31	-4.27	-6.72	-5.75	-8.05	-9.51	-11.38	-15.83
Tangible Book Value per Share	-2.26	-4.16	11.71	5.47	14.7	12.77	27.1	19.73

Vaxcyte, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)