SpringWorks Therapeutics, Inc.

SWTX

SWTXSpringWorks Therapeutics, Inc. US flag

NASDAQ Global Select

46.99

USD

+0.01

- -

3.54BMarket Cap

Profitability (USD)

API Chat

	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
Return on Common Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	- -	-60.41	-30.43	-10.01	-33.81	-51.24	-47.95	-39.32
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	- -	- -	- -	100	- -	- -	92.25	93.45
EBITDA Margin (%)	- -	- -	- -	-131.36	- -	- -	-6,266.68	-143.36
Operating Margin (%)	- -	- -	- -	-132.35	- -	- -	-6,297.28	-145.17
Incremental Operating Margin (%)	- -	- -	- -	- -	363.27	- -	- -	- -
Pretax Margin (%)	- -	- -	- -	-130.21	- -	- -	-5,968.5	-134.73
Profit Margin (%)	- -	- -	- -	-130.21	- -	- -	-5,968.5	-134.73
Net Income to Common Margin (%)	- -	- -	- -	-130.21	- -	- -	-5,968.5	-134.73
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

API Chat

	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
Total Debt	- -	- -	- -	3	1	5	7	8
ST Debt	- -	- -	- -	1	1	- -	1	2
LT Debt	- -	- -	- -	1	- -	5	6	6
Total Debt/EBITDA	- -	- -	- -	-0.06	-0.01	-0.02	-0.02	-0.03
Net Debt/EBITDA	- -	2.47	5.55	3.2	0.6	0.24	0.52	0.25
Total Debt/EBIT	- -	- -	- -	-0.06	-0.01	-0.02	-0.02	-0.03
Net Debt/EBIT	- -	2.47	5.53	3.18	0.6	0.24	0.51	0.25
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	-43.84	-46.4	-21.81	-20.58	-64.64	-90.43	-123.32	-196.36
Long-Term Debt/Equity (%)	- -	- -	- -	0.24	0.03	0.85	0.96	1.28
Long-Term Debt/Capital (%)	- -	- -	- -	-1.17	-0.04	-0.84	-0.68	-0.54
Long-Term Debt/Total Assets (%)	- -	- -	- -	0.24	0.03	0.76	0.83	1.05
Total Debt/Equity (%)	- -	- -	- -	0.49	0.31	0.94	1.13	1.64
Total Debt/Capital (%)	- -	- -	- -	-2.36	-0.44	-0.93	-0.79	-0.69
Total Debt/Total Assets (%)	- -	- -	- -	0.47	0.29	0.83	0.97	1.35
Net Debt to Equity	391.28	235.68	-101.73	-26.4	-24.61	-12.09	-28.11	-14.5
Net Debt/Capital (%)	79.64	69.07	81.77	55.94	26.31	10.68	16.55	5.74
EBITDA	- -	-18	-59	-46	-173	-280	-341	-275
EBITDA-CapEx	- -	-19	-59	-46	-173	-280	-341	-291
Operating Income (Loss)	- -	-18	-59	-46	-173	-281	-343	-278

Liquidity (USD)

API Chat

	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
Cash Ratio	15.73	12.41	27.37	28.87	12.46	11.6	6.13	3.08
Current Ratio	16.14	12.79	27.68	29.15	12.78	11.75	6.41	3.81
Quick Ratio	15.73	12.41	27.37	28.87	12.46	11.6	6.21	3.54
CFO/Avg Current Liab	- -	-6.54	-6.06	-2.18	-5.38	-3.99	-3.45	-1.97
Common Equity/Total Assets	-43.84	-46.4	-21.81	-20.58	-64.64	-90.43	-123.32	-196.36
Long-Term Debt/Equity (%)	- -	- -	- -	0.24	0.03	0.85	0.96	1.28
Long-Term Debt/Capital (%)	- -	- -	- -	-1.17	-0.04	-0.84	-0.68	-0.54
Long-Term Debt/Total Assets (%)	- -	- -	- -	0.24	0.03	0.76	0.83	1.05
Total Debt/Equity (%)	- -	- -	- -	0.49	0.31	0.94	1.13	1.64
Total Debt/Capital (%)	- -	- -	- -	-2.36	-0.44	-0.93	-0.79	-0.69
Total Debt/Total Assets (%)	- -	- -	- -	0.47	0.29	0.83	0.97	1.35
CFO/Total Liabilities	- -	-20.91	-371.85	-168.25	-424.87	-224.24	-223.76	-165.39
CFO/CapEx	- -	-48.35	- -	- -	- -	- -	- -	-10.81
Altman's Z-Score	0.51	-0.84	24.28	99.01	58.69	9.85	11.26	-3.51

Working Capital (USD)

API Chat

	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
Accounts Receivable Turnover	- -	- -	- -	- -	- -	- -	1.84	7.35
Days Sales Outstanding	- -	- -	- -	- -	- -	- -	198.68	49.69
Inventory Turnover	- -	- -	- -	- -	- -	- -	0.27	1.89
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	1,341.94	193.62
Accounts Payable Turnover	- -	- -	- -	- -	- -	- -	0.46	2
Accounts Payable Turnover Days	- -	- -	- -	- -	- -	- -	797.62	182.36
Cash Conversion Cycle	- -	- -	- -	- -	- -	- -	743	60.96
Inventory to Cash Days	- -	- -	- -	- -	- -	- -	-1,143.25	-143.93
Inventories	- -	- -	- -	- -	- -	- -	3	10
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	3	10

Enterprise Value (USD)

API Chat

	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
Market Capitalization	- -	- -	511	3,140	3,006	1,386	2,304	- -
- Cash & Cash Equivalents	10	46	328	147	104	67	176	70
+ Preferred Equity and Hybrid Capital	2	2	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	- -	3	1	5	7	8
Enterprise Value	-8	-44	183	2,634	2,634	799	1,832	-300
Total Capital	-3	-20	-73	-116	-291	-565	-888	-1,145
Total Debt/Capital (%)	- -	- -	- -	-2.36	-0.44	-0.93	-0.79	-0.69
Total Debt / EV	- -	- -	- -	- -	- -	0.01	- -	-0.03
EV/Sales	- -	- -	- -	75.27	- -	- -	336.31	- -
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -
Diluted Market Cap	- -	- -	511	3,140	3,006	1,386	2,304	- -
Diluted Enterprise Value	-8	-44	183	2,996	2,903	1,324	2,135	-62
EV per Share	- -	- -	13.81	60.84	54.31	15	29.02	- -
TTM Sales	- -	- -	- -	35	- -	- -	5	192
TTM EBITDA	- -	-18	-59	-46	-173	-280	-341	-275
TTM Operating Income	- -	-18	-59	-46	-173	-281	-343	-278
TTM Cash Flow to Firm	- -	-14	-47	-32	-128	-162	-223	-176
TTM Free Cash Flow to Firm	- -	-14	-47	-32	-128	-162	-223	-159

Multiples (USD)

API Chat

	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
Price/Free Cash Flow	- -	- -	-10.77	-97.55	-23.51	-8.58	-10.34	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	-8	-44	183	2,634	2,634	799	1,832	-300
Low Price	- -	- -	17.02	19.5	51.72	13.6	18	28.21
EV/Sales	- -	- -	- -	75.27	- -	- -	336.31	- -
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	-5.34	-41.71	-20.72	-7.04	-5.29	- -
Price/Earnings High	- -	- -	-9.22	-76.3	-26.91	-12.7	-7.44	- -
Price/Earnings Low	- -	- -	-3.88	-18.53	-14.42	-2.61	-3.49	- -
Price/Book Value	- -	- -	-7	-26.48	-10.28	-2.43	-2.57	- -
Price/Book Value Average	- -	- -	-4.26	-16.03	-12.32	-3.43	-1.92	- -
Price/Book Value High	- -	- -	-7.36	-29.32	-16	-6.18	-2.7	- -
Price/Book Value Low	- -	- -	-3.09	-7.12	-8.58	-1.27	-1.27	- -
Price/Tangible Book Value	- -	- -	1.59	5.64	7.12	2.48	3.75	- -
Price/Tangible Book Value Average	- -	- -	0.97	3.41	8.53	3.5	2.8	- -
Price/Tangible Book Value High	- -	- -	1.67	6.24	11.08	6.31	3.93	- -
Price/Tangible Book Value Low	- -	- -	0.7	1.52	5.94	1.3	1.85	- -
Price/Sales	- -	- -	- -	89.72	- -	- -	422.99	- -
Price/Sales Average	- -	- -	- -	54.32	- -	- -	315.62	- -
Price/Sales High	- -	- -	- -	99.36	- -	- -	444.08	- -
Price/Sales Low	- -	- -	- -	24.12	- -	- -	208.6	- -
Price/Cash Flow	- -	- -	-10.77	-97.55	-23.51	-8.58	-10.34	- -
Price/Cash Flow Average	- -	- -	-6.56	-59.06	-28.18	-12.09	-7.72	- -
Price/Cash Flow High	- -	- -	-11.33	-108.02	-36.59	-21.81	-10.86	- -
Price/Cash Flow Low	- -	- -	-4.76	-26.23	-19.61	-4.49	-5.1	- -
Price/Free Cash Flow Average	- -	- -	-6.56	-59.06	-28.18	-12.09	-7.72	- -
Price/Free Cash Flow High	- -	- -	-11.33	-108.02	-36.59	-21.81	-10.86	- -
Price/Free Cash Flow Low	- -	- -	-4.76	-26.23	-19.61	-4.49	-5.1	- -
EV/Sales Average	- -	- -	- -	50.19	- -	- -	284.59	- -
EV/Sales High	- -	- -	- -	95.23	- -	- -	413.06	- -
EV/Sales Low	- -	- -	- -	20	- -	- -	177.57	- -
EV/EBITDA Average	- -	2.36	0.28	-38.21	-20.24	-6.76	-4.54	0.23
EV/EBITDA High	- -	2.36	-3.56	-72.5	-26.46	-12.36	-6.59	0.23
EV/EBITDA Low	- -	2.36	1.72	-15.23	-13.91	-2.37	-2.83	0.23
EV/EBIT Average	- -	2.36	0.28	-37.92	-20.19	-6.74	-4.52	0.22
EV/EBIT High	- -	2.36	-3.54	-71.95	-26.38	-12.33	-6.56	0.22
EV/EBIT Low	- -	2.36	1.72	-15.11	-13.87	-2.36	-2.82	0.22
Last Price	- -	- -	38.49	72.52	61.98	26.01	36.5	36.13
High Price	- -	- -	40.5	80.31	96.48	66.11	38.32	53.92
Enterprise Value Average	-8	-44	-16	1,757	3,501	1,892	1,550	-62
Enterprise Value High	-8	-44	210	3,333	4,576	3,461	2,250	-62
Enterprise Value Low	-8	-44	-102	700	2,406	663	967	-62

Profitability (USD)

API Chat

	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
Return on Common Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	- -	-60.41	-30.43	-10.01	-33.81	-51.24	-47.95	-39.32
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	- -	- -	- -	100	- -	- -	92.25	93.45
EBITDA Margin (%)	- -	- -	- -	-131.36	- -	- -	-6,266.68	-143.36
Operating Margin (%)	- -	- -	- -	-132.35	- -	- -	-6,297.28	-145.17
Incremental Operating Margin (%)	- -	- -	- -	- -	363.27	- -	- -	- -
Pretax Margin (%)	- -	- -	- -	-130.21	- -	- -	-5,968.5	-134.73
Profit Margin (%)	- -	- -	- -	-130.21	- -	- -	-5,968.5	-134.73
Net Income to Common Margin (%)	- -	- -	- -	-130.21	- -	- -	-5,968.5	-134.73
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

API Chat

	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
Total Debt	- -	- -	- -	3	1	5	7	8
ST Debt	- -	- -	- -	1	1	- -	1	2
LT Debt	- -	- -	- -	1	- -	5	6	6
Total Debt/EBITDA	- -	- -	- -	-0.06	-0.01	-0.02	-0.02	-0.03
Net Debt/EBITDA	- -	2.47	5.55	3.2	0.6	0.24	0.52	0.25
Total Debt/EBIT	- -	- -	- -	-0.06	-0.01	-0.02	-0.02	-0.03
Net Debt/EBIT	- -	2.47	5.53	3.18	0.6	0.24	0.51	0.25
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	-43.84	-46.4	-21.81	-20.58	-64.64	-90.43	-123.32	-196.36
Long-Term Debt/Equity (%)	- -	- -	- -	0.24	0.03	0.85	0.96	1.28
Long-Term Debt/Capital (%)	- -	- -	- -	-1.17	-0.04	-0.84	-0.68	-0.54
Long-Term Debt/Total Assets (%)	- -	- -	- -	0.24	0.03	0.76	0.83	1.05
Total Debt/Equity (%)	- -	- -	- -	0.49	0.31	0.94	1.13	1.64
Total Debt/Capital (%)	- -	- -	- -	-2.36	-0.44	-0.93	-0.79	-0.69
Total Debt/Total Assets (%)	- -	- -	- -	0.47	0.29	0.83	0.97	1.35
Net Debt to Equity	391.28	235.68	-101.73	-26.4	-24.61	-12.09	-28.11	-14.5
Net Debt/Capital (%)	79.64	69.07	81.77	55.94	26.31	10.68	16.55	5.74
EBITDA	- -	-18	-59	-46	-173	-280	-341	-275
EBITDA-CapEx	- -	-19	-59	-46	-173	-280	-341	-291
Operating Income (Loss)	- -	-18	-59	-46	-173	-281	-343	-278

Liquidity (USD)

API Chat

	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
Cash Ratio	15.73	12.41	27.37	28.87	12.46	11.6	6.13	3.08
Current Ratio	16.14	12.79	27.68	29.15	12.78	11.75	6.41	3.81
Quick Ratio	15.73	12.41	27.37	28.87	12.46	11.6	6.21	3.54
CFO/Avg Current Liab	- -	-6.54	-6.06	-2.18	-5.38	-3.99	-3.45	-1.97
Common Equity/Total Assets	-43.84	-46.4	-21.81	-20.58	-64.64	-90.43	-123.32	-196.36
Long-Term Debt/Equity (%)	- -	- -	- -	0.24	0.03	0.85	0.96	1.28
Long-Term Debt/Capital (%)	- -	- -	- -	-1.17	-0.04	-0.84	-0.68	-0.54
Long-Term Debt/Total Assets (%)	- -	- -	- -	0.24	0.03	0.76	0.83	1.05
Total Debt/Equity (%)	- -	- -	- -	0.49	0.31	0.94	1.13	1.64
Total Debt/Capital (%)	- -	- -	- -	-2.36	-0.44	-0.93	-0.79	-0.69
Total Debt/Total Assets (%)	- -	- -	- -	0.47	0.29	0.83	0.97	1.35
CFO/Total Liabilities	- -	-20.91	-371.85	-168.25	-424.87	-224.24	-223.76	-165.39
CFO/CapEx	- -	-48.35	- -	- -	- -	- -	- -	-10.81
Altman's Z-Score	0.51	-0.84	24.28	99.01	58.69	9.85	11.26	-3.51

Working Capital (USD)

API Chat

	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
Accounts Receivable Turnover	- -	- -	- -	- -	- -	- -	1.84	7.35
Days Sales Outstanding	- -	- -	- -	- -	- -	- -	198.68	49.69
Inventory Turnover	- -	- -	- -	- -	- -	- -	0.27	1.89
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	1,341.94	193.62
Accounts Payable Turnover	- -	- -	- -	- -	- -	- -	0.46	2
Accounts Payable Turnover Days	- -	- -	- -	- -	- -	- -	797.62	182.36
Cash Conversion Cycle	- -	- -	- -	- -	- -	- -	743	60.96
Inventory to Cash Days	- -	- -	- -	- -	- -	- -	-1,143.25	-143.93
Inventories	- -	- -	- -	- -	- -	- -	3	10
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	3	10

Enterprise Value (USD)

API Chat

	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
Market Capitalization	- -	- -	511	3,140	3,006	1,386	2,304	- -
- Cash & Cash Equivalents	10	46	328	147	104	67	176	70
+ Preferred Equity and Hybrid Capital	2	2	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	- -	3	1	5	7	8
Enterprise Value	-8	-44	183	2,634	2,634	799	1,832	-300
Total Capital	-3	-20	-73	-116	-291	-565	-888	-1,145
Total Debt/Capital (%)	- -	- -	- -	-2.36	-0.44	-0.93	-0.79	-0.69
Total Debt / EV	- -	- -	- -	- -	- -	0.01	- -	-0.03
EV/Sales	- -	- -	- -	75.27	- -	- -	336.31	- -
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -
Diluted Market Cap	- -	- -	511	3,140	3,006	1,386	2,304	- -
Diluted Enterprise Value	-8	-44	183	2,996	2,903	1,324	2,135	-62
EV per Share	- -	- -	13.81	60.84	54.31	15	29.02	- -
TTM Sales	- -	- -	- -	35	- -	- -	5	192
TTM EBITDA	- -	-18	-59	-46	-173	-280	-341	-275
TTM Operating Income	- -	-18	-59	-46	-173	-281	-343	-278
TTM Cash Flow to Firm	- -	-14	-47	-32	-128	-162	-223	-176
TTM Free Cash Flow to Firm	- -	-14	-47	-32	-128	-162	-223	-159

Multiples (USD)

API Chat

	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
Price/Free Cash Flow	- -	- -	-10.77	-97.55	-23.51	-8.58	-10.34	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	-8	-44	183	2,634	2,634	799	1,832	-300
Low Price	- -	- -	17.02	19.5	51.72	13.6	18	28.21
EV/Sales	- -	- -	- -	75.27	- -	- -	336.31	- -
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	-5.34	-41.71	-20.72	-7.04	-5.29	- -
Price/Earnings High	- -	- -	-9.22	-76.3	-26.91	-12.7	-7.44	- -
Price/Earnings Low	- -	- -	-3.88	-18.53	-14.42	-2.61	-3.49	- -
Price/Book Value	- -	- -	-7	-26.48	-10.28	-2.43	-2.57	- -
Price/Book Value Average	- -	- -	-4.26	-16.03	-12.32	-3.43	-1.92	- -
Price/Book Value High	- -	- -	-7.36	-29.32	-16	-6.18	-2.7	- -
Price/Book Value Low	- -	- -	-3.09	-7.12	-8.58	-1.27	-1.27	- -
Price/Tangible Book Value	- -	- -	1.59	5.64	7.12	2.48	3.75	- -
Price/Tangible Book Value Average	- -	- -	0.97	3.41	8.53	3.5	2.8	- -
Price/Tangible Book Value High	- -	- -	1.67	6.24	11.08	6.31	3.93	- -
Price/Tangible Book Value Low	- -	- -	0.7	1.52	5.94	1.3	1.85	- -
Price/Sales	- -	- -	- -	89.72	- -	- -	422.99	- -
Price/Sales Average	- -	- -	- -	54.32	- -	- -	315.62	- -
Price/Sales High	- -	- -	- -	99.36	- -	- -	444.08	- -
Price/Sales Low	- -	- -	- -	24.12	- -	- -	208.6	- -
Price/Cash Flow	- -	- -	-10.77	-97.55	-23.51	-8.58	-10.34	- -
Price/Cash Flow Average	- -	- -	-6.56	-59.06	-28.18	-12.09	-7.72	- -
Price/Cash Flow High	- -	- -	-11.33	-108.02	-36.59	-21.81	-10.86	- -
Price/Cash Flow Low	- -	- -	-4.76	-26.23	-19.61	-4.49	-5.1	- -
Price/Free Cash Flow Average	- -	- -	-6.56	-59.06	-28.18	-12.09	-7.72	- -
Price/Free Cash Flow High	- -	- -	-11.33	-108.02	-36.59	-21.81	-10.86	- -
Price/Free Cash Flow Low	- -	- -	-4.76	-26.23	-19.61	-4.49	-5.1	- -
EV/Sales Average	- -	- -	- -	50.19	- -	- -	284.59	- -
EV/Sales High	- -	- -	- -	95.23	- -	- -	413.06	- -
EV/Sales Low	- -	- -	- -	20	- -	- -	177.57	- -
EV/EBITDA Average	- -	2.36	0.28	-38.21	-20.24	-6.76	-4.54	0.23
EV/EBITDA High	- -	2.36	-3.56	-72.5	-26.46	-12.36	-6.59	0.23
EV/EBITDA Low	- -	2.36	1.72	-15.23	-13.91	-2.37	-2.83	0.23
EV/EBIT Average	- -	2.36	0.28	-37.92	-20.19	-6.74	-4.52	0.22
EV/EBIT High	- -	2.36	-3.54	-71.95	-26.38	-12.33	-6.56	0.22
EV/EBIT Low	- -	2.36	1.72	-15.11	-13.87	-2.36	-2.82	0.22
Last Price	- -	- -	38.49	72.52	61.98	26.01	36.5	36.13
High Price	- -	- -	40.5	80.31	96.48	66.11	38.32	53.92
Enterprise Value Average	-8	-44	-16	1,757	3,501	1,892	1,550	-62
Enterprise Value High	-8	-44	210	3,333	4,576	3,461	2,250	-62
Enterprise Value Low	-8	-44	-102	700	2,406	663	967	-62

	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
Shares Outstanding	42	42	43	49	49	62	73	74
Diluted Weighted Avg Shares	- -	22	13	43	48	53	63	- -
Basic Weighted Avg Shares	- -	22	13	43	48	53	63	- -
Revenue per Share	- -	- -	- -	0.81	- -	- -	0.09	- -
EBITDA per Share	- -	-0.83	-4.45	-1.06	-3.57	-5.25	-5.41	- -
Operating Income per Share	- -	-0.83	-4.46	-1.07	-3.58	-5.27	-5.43	- -
Basic EPS, GAAP	- -	-0.8	-4.39	-1.05	-3.59	-5.21	-5.15	- -
Basic EPS from Cont Ops	- -	-0.8	-4.39	-1.05	-3.59	-5.21	-5.15	- -
Diluted EPS, GAAP	- -	-0.8	-4.39	-1.05	-3.59	-5.21	-5.15	- -
Diluted EPS from Cont Ops	- -	-0.8	-4.39	-1.05	-3.59	-5.21	-5.15	- -
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	- -	-0.64	-3.57	-0.74	-2.64	-3.03	-3.53	- -
Free Cash Flow per Basic Share	- -	-0.65	-3.57	-0.74	-2.64	-3.03	-3.53	- -
Cash & Equivalents per Share	- -	2.06	24.68	11.74	7.7	11.11	7.59	- -
Book Value per Share	- -	-1.01	-5.5	-2.74	-6.03	-10.69	-14.18	- -
Tangible Book Value per Share	- -	-0.96	24.26	12.87	8.71	10.47	9.74	- -

SpringWorks Therapeutics, 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)