Cuorips Valuation Multiples

Cuorips is valued at $346M as of October 2026, a 243.3x revenue multiple. In the last 12 months, Cuorips revenue was $1M.

Cuorips Overview

About Cuorips

Cuorips is a biopharmaceutical company founded in 2017 and based in Japan. Cuorips conducts research and development of regenerative medicine products, such as iPS cells, and optimization of manufacturing and quality processes and supply systems. Cuorips supports physician-initiated clinical trials of iPS cell-derived cardiomyocyte sheets conducted by Osaka University. The company serves business and institutional customers through products and services in the biopharmaceutical market. Its commercial model is built primarily on technology licensing and product sales, reflecting the way customers obtain and use its offering. JIC Venture Growth Investments classifies the business in its After Market portfolio and records March 2021 and September 2026 for the company. The company maintains its operating website at www.cuorips.co.jp, while JIC VGI's portfolio materials preserve the public record of the investment relationship.


Founded

2017

HQ

Japan

Employees

59

Financials (LTM)

Revenue: $1M
Net Income: ($6M)

EV

$325M

Valuation Multiples

Start free trial

Valuation Multiples for 15K+ Public Comps

AdidasAirbnbAmazonCiscoCoca-ColaDellDropboxIBMIntelMcDonaldsNikeNVIDIASamsungSpotifyTeslaToyota
Browse Valuation Multiples

Cuorips Financials

Cuorips reported last 12-month revenue of $1M.

In the same LTM period, Cuorips generated had net loss of ($6M).

Revenue (LTM)


Cuorips P&L

In the most recent fiscal year, Cuorips reported revenue of $1M and EBITDA of ($6M).

Cuorips is unprofitable as of last fiscal year, with gross margin of 61%, EBITDA margin of (450%), and net margin of (482%).

See analyst estimates for Cuorips
LTMLast FY202320242025202620272028
Revenue$1M$1M$169K$861K$1M
Gross Profit-$824K$78K$807K$878K
Gross Margin-61%46%94%69%
EBITDA-($6M)($3M)($3M)($5M)
EBITDA Margin-(450%)(1791%)(375%)(431%)
EBIT Margin(510%)(509%)(2060%)(430%)(472%)
Net Profit($6M)($6M)($4M)($4M)($6M)
Net Margin(482%)(482%)(2183%)(467%)(457%)

Financial data powered by Morningstar, Inc.

Cuorips Stock Performance

Cuorips has current market cap of $346M, and enterprise value of $325M.

Market Cap Evolution


Cuorips' stock price is $38.93.

Cuorips share price decreased by 7.8% in the last 30 days, and by 4.9% in the last year.

Cuorips has an EPS (earnings per share) of $-0.73.

See more trading valuation data for Cuorips
EVMarket CapPrice 1DPrice 1MPrice 3MPrice 12MEPS
$325M$346M-3.9%-7.8%37.4%-4.9%$-0.73

Benchmark Trading Valuation Multiples by Industry

Sign up to access valuation multiples like growth-adjusted P/E, Rule of 40, next 12-month EV/Revenue, EBITDA multiples by industry, consensus analyst estimates and many more.

Start Free Trial

Cuorips Valuation Multiples

Cuorips trades at 243.3x EV/Revenue multiple, and (53.8x) EV/EBITDA.

See NTM and 2027E valuation multiples for Cuorips

EV / Revenue (LTM)


Cuorips Financial Valuation Multiples

As of October 16, 2026, Cuorips has market cap of $346M and EV of $325M.

Cuorips has a P/E ratio of (53.7x).

LTMLast FY202320242025202620272028
EV/Revenue243.3x242.0xn/mn/mn/m
EV/EBITDA-(53.8x)(107.4x)(100.5x)(59.0x)
EV/EBIT(47.7x)(47.5x)(93.4x)(87.7x)(54.0x)
EV/Gross Profit-n/mn/mn/mn/m
P/E(53.7x)(53.5x)(93.8x)(85.9x)(59.3x)
EV/FCF-(46.3x)(110.5x)(64.8x)(48.9x)

Multiples above and below 250x are considered non-meaningful (n/m). Valuation data powered by FactSet, Inc. and Morningstar, Inc.

Verified Cuorips Valuation Multiples

Access all public comps and forward-looking valuation multiples like EV/Revenue in 2027, based on consensus analyst estimates. Powered by FactSet and Morningstar.

FactSetMorningstar
Start Free Trial

Cuorips Margins & Growth Rates

In the most recent fiscal year, Cuorips reported gross margin of 61%, EBITDA margin of (450%), and net margin of (482%).

See estimated margins and future growth rates for Cuorips

Cuorips Margins

Last FY202420252026202720282029
Gross Margin61%94%69%61%
EBITDA Margin(450%)(375%)(431%)(469%)
EBIT Margin(509%)(430%)(472%)(509%)
Net Margin(482%)(467%)(457%)(482%)
FCF Margin(523%)(582%)(521%)(523%)

Cuorips Growth Rates

23/2424/2525/2626/2727/2828/29
Revenue Growth410%48%5%
Gross Profit Growth931%9%(7%)
EBITDA Growth7%70%14%
EBIT Growth6%63%13%
Net Profit Growth9%45%10%
FCF Growth71%32%5%

Data powered by FactSet, Inc. and Morningstar, Inc.

Cuorips Operational KPIs

Cuorips' revenue per employee in the last FY averaged $0.0M, while opex per employee averaged $0.1M for the same period.

Cuorips' Rule of 40 is (465%) (metric relevant for SaaS companies only, counted as combined revenue growth rate and EBITDA margin).

Cuorips' Rule of X is (458%) (created by Bessemer, Rule of X is another metric to measure SaaS companies, ~1.5x stronger vs. the traditional Rule of 40, counted as revenue growth rate multiplied by 2.5 plus EBITDA margin).

Access forward-looking KPIs for Cuorips
Last FY202320242025202620272028
Rule of 40(465%)---
Bessemer Rule of X(458%)---
Revenue per Employee$0.0M---
Opex per Employee$0.1M---
Opex to Revenue571%2106%524%541%

Data powered by FactSet, Inc. and Morningstar, Inc.

Valuation Multiples Across 230+ Verticals

Cuorips Competitors

Cuorips competitors include C4 Therapeutics, Boiron, Relmada Therapeutics, Recbio, Fennec Pharmaceuticals, Opus Genetics, Enanta Pharmaceuticals, GlaxoSmithKline Pakistan, Circio Holding and Hansa Biopharma.

Most Cuorips public comparables operate across Biopharmaceuticals and BioTech.

Last FYEV/RevenueEV/EBITDA
RevenueEBITDALast FYLTM2027ELast FYLTM2027E
C4 Therapeutics$36M($113M)4.0x5.1x(1.3x)-
Boiron$561M$81M0.6x-4.0x-
Relmada Therapeutics-($59M)--(2.1x)-
Recbio$2M($72M)222.4x229.1x(5.9x)(6.4x)
Fennec Pharmaceuticals$45M($8M)6.6x4.4x(35.8x)28.7x
Opus Genetics$14M($48M)20.0x23.4x(5.9x)-
Enanta Pharmaceuticals$65M($81M)3.1x3.1x(2.5x)(3.7x)
GlaxoSmithKline Pakistan$238M$63M1.4x1.4x5.2x-

This data is available for Pro users. Sign up to see all Cuorips competitors and their valuation data.

Start Free Trial

Cuorips VC Funding History

Before going public, Cuorips raised $44M in total equity funding, across 6 rounds.


Cuorips Funding Rounds

DateStageInvestorsRaisedValuationRev. MultipleDeal Summary
Sep-26Strategic investmentJIC--On September 11, 2026, JIC entered into a share-subscription agreement for an equity investment in Cuorips through JICVGI Opportunity Fund No. 1. The investing entity was JIC Venture Growth Investments, the JIC group manager responsible for direct venture, growth and listed-startup transactions, so the investment is attributed to the JIC investment house. Cuorips conducts research and development of regenerative medicine products, such as iPS cells, and optimization of manufacturing and quality processes and supply systems. Cuorips supports physician-initiated clinical trials of iPS cell-derived cardiomyocyte sheets conducted by Osaka University. JIC VGI described the policy and investment rationale as an effort to support the development and commercialization of medical technologies and strengthen links between Japanese life-sciences research, clinical development and global markets. This was a follow-on financing after JIC VGI's earlier publicly announced investment on 16 March 2021, and it therefore represents a separate capital event rather than a restatement of the initial round. JIC VGI said its capital and operating support would help Cuorips advance product development, commercialization, hiring, partnerships or market expansion in line with the company-specific plans described in the announcement.
Dec-24Secondary---On December 2, 2024, JIC Venture Growth Investments completed the sale of its entire Cuorips shareholding through the Tokyo Stock Exchange Growth Market. Cuorips conducts research and development of regenerative medicine products, such as iPS cells, and optimization of manufacturing and quality processes and supply systems. Cuorips supports physician-initiated clinical trials of iPS cell-derived cardiomyocyte sheets conducted by Osaka University. The disposal was executed in the public market rather than through a named bilateral buyer, and the official release describes the sale as covering JIC VGI's entire holding. Because the shares changed hands through exchange trading, the acquiring shareholders were not identified individually in the announcement. JIC VGI's portfolio classifies Cuorips in the Medical(medical devices, drug discovery) sector and preserves the company's prior investment history in its public record. The transfer ended the JIC-managed vehicle's disclosed ownership position and placed the shares with the strategic or financial buyer identified in the announcement.
Mar-21Series ANippon Venture Capital; CellSource Co; JIC Venture Growth Investments; Hashizume Katsuya; FUJIFILM$15M--
Dec-20Undisclosed stageTerumo; StemCell Institute; Dai-Dan; Taiko Pharmaceutical; Asahi Intecc; Kyoto University Innovation Capital$19M--
Jul-18Series ATerumo; Daiichi Sankyo; Kyoto University Innovation Capital$9M-Cuorips is a Japan-based cell therapy developer founded in early 2017 as a spin-out from Osaka University, renamed later that year, focusing on iPSC-derived cardiomyocyte sheets for treating severe heart failure. The company collaborates with researchers at Osaka University and entered a research and development agreement with Daiichi Sankyo in October 2017. In mid-2018, around July, Cuorips raised about 1 billion yen ($9.1m) through third-party allocation of new shares from Daiichi Sankyo, Kyoto University Innovation Capital, and Terumo Corporation to accelerate its research and development timeline. Daiichi Sankyo had previously invested an undisclosed amount in 2017 and obtained worldwide sales rights for the iPS-cell derived myocardium sheets. The funds supported ongoing work at the Frontier of Regenerative Medicine Joint Research Chair in Osaka University, aiming to deliver innovative medicine for heart failure.
Aug-17SeedDaiichi Sankyo$900K--

Benchmark 350K+ Funding Rounds and Disclosed VC Valuation Multiples

Sign up to see data on 350K+ funding rounds and disclosed revenue and EBITDA valuation multiples, from seed, through growth stage, to pre-IPO.

Start Free Trial

About Cuorips

When was Cuorips founded?Cuorips was founded in 2017.
Where is Cuorips headquartered?Cuorips is headquartered in Japan.
How many employees does Cuorips have?As of today, Cuorips has over 59 employees.
Who is the CEO of Cuorips?Cuorips' CEO is Takayuki Kusanagi.
Is Cuorips publicly listed?Yes, Cuorips is a public company listed on Tokyo Stock Exchange.
What is the stock symbol of Cuorips?Cuorips trades under 4894 ticker.
When did Cuorips go public?Cuorips went public in 2023.
Who are competitors of Cuorips?Cuorips main competitors include C4 Therapeutics, Boiron, Relmada Therapeutics, Recbio, Fennec Pharmaceuticals, Opus Genetics, Enanta Pharmaceuticals, GlaxoSmithKline Pakistan, Circio Holding, Hansa Biopharma.
What is the current market cap of Cuorips?Cuorips' current market cap is $346M.
What is the current revenue of Cuorips?Cuorips' last 12 months revenue is $1M.
What is the current EV/Revenue multiple of Cuorips?Current revenue multiple of Cuorips is 243.3x.
Is Cuorips profitable?No, Cuorips is not profitable.
What is the current net income of Cuorips?Cuorips' last 12 months net income is ($6M).
How many companies Cuorips has acquired to date?Cuorips hasn't acquired any companies yet (or none have been disclosed publicly).
In how many companies Cuorips has invested to date?Cuorips hasn't invested in any companies yet (or none have been disclosed publicly).

See public comps similar to Cuorips

Lists including Cuorips

Start Your
Free Trial Today

Try Multiples for free for 3 days. Got questions or need a demo? Schedule a call with us below.

Start Trial