Company Valuation: Acarix AB

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 219.7 71.81 139.9 267 332.5 304.6 - -
Change - -67.32% 94.84% 90.83% 24.52% -8.38% - -
Enterprise Value (EV) 203.9 60.65 139.9 267 332.5 304.6 304.6 304.6
Change - -70.25% 130.69% 90.83% 24.52% -8.38% 0% 0%
P/E -2.36x - -1.19x -3.59x - - - -
PBR - - - - - - - -
PEG - - - 0.1x - - - -
Capitalization / Revenue 58.4x 12.3x 22.4x 43.1x 45.2x 15.9x 4.38x 2.1x
EV / Revenue 0x 0x 0x 0x 0x 15.9x 4.38x 2.1x
EV / EBITDA -0x -0x -0x -0x -0x -11.9x 42.3x 4.77x
EV / EBIT -0x -0x -0x -0x -0x -10.7x 127x 5.52x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -0.37 - -0.16 -0.07 - - - -
Distribution rate - - - - - - - -
Net sales 1 3.76 5.822 6.241 6.202 7.361 19.1 69.5 145.2
EBITDA 1 -48.32 -73.44 -74.46 -63.08 -44.54 -25.6 7.2 63.9
EBIT 1 -51.7 -76.48 -77.55 -66.37 -48.01 -28.6 2.4 55.2
Net income 1 -51.73 -76.98 -77.84 -66.19 -40.84 -28.9 2.4 55.2
Net Debt -15.86 -11.16 - - - - - -
Reference price 2 0.8720 0.2850 0.1898 0.2510 0.2680 0.2565 0.2565 0.2565
Nbr of stocks (in thousands) 251,972 251,972 737,189 1,063,744 1,240,557 1,187,498 - -
Announcement Date 2/17/22 2/16/23 2/15/24 2/13/25 2/12/26 - - -
1SEK in Million2SEK
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
64x4.96x16.66x0.33% 17.18B
40.8x - - 1.98% 1.76B
16.76x2.37x7.96x1.4% 1.01B
-3.18x1.38x6.39x - 959M
39.53x - - - 783M
58.07x - - 0.77% 595M
20.03x2.84x12.13x1.7% 415M
26.55x4.52x15.42x1.78% 388M
Average 32.82x 3.22x 11.71x 1.33% 2.89B
Weighted average by Cap. 54.98x 4.60x 15.61x 0.58%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA