Schrodinger, Inc. (SDGR)

Market price: $26.72

3 valuation methods

• DCF (FCFF): $8.53 to $9.66 (midpoint $9.01)
• P / B: $11.47 to $29.30 (midpoint $17.18)
• EV / Revenue: $24.88 to $41.43 (midpoint $33.16)

Pre-profit company — earnings-based methods not meaningful.