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 71.81 139.9 267 332.5 243.1 - -
Change - -67.32% 94.84% 90.83% 24.52% -26.87% - -
Enterprise Value (EV) 203.9 60.65 139.9 267 332.5 243.1 243.1 243.1
Change - -70.25% 130.69% 90.83% 24.52% -26.87% 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 17.4x 7.6x 2.4x
EV / Revenue 0x 0x 0x 0x 0x 17.4x 7.6x 2.4x
EV / EBITDA -0x -0x -0x -0x -0x -8.91x -18.6x 7.48x
EV / EBIT -0x -0x -0x -0x -0x -8.02x -15.9x 9.21x
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 14 32 101.3
EBITDA 1 -48.32 -73.44 -74.46 -63.08 -44.54 -27.3 -13.1 32.5
EBIT 1 -51.7 -76.48 -77.55 -66.37 -48.01 -30.3 -15.3 26.4
Net income 1 -51.73 -76.98 -77.84 -66.19 -40.84 -30.8 -15.3 -
Net Debt -15.86 -11.16 - - - - - -
Reference price 2 0.8720 0.2850 0.1898 0.2510 0.2680 0.1960 0.1960 0.1960
Nbr of stocks (in thousands) 251,972 251,972 737,189 1,063,744 1,240,557 1,240,512 - -
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.($)
69.56x5.37x17.94x0.3% 18.65B
42.75x - - 1.89% 1.85B
14.87x2.03x6.89x1.73% 866M
39.3x - - - 778M
-2.6x1.35x6.27x - 733M
120.78x - - 0.97% 589M
-11.73x - - - 476M
28.54x4.88x16.63x1.65% 399M
Average 37.68x 3.41x 11.93x 1.31% 3.04B
Weighted average by Cap. 61.41x 5.08x 17.04x 0.53%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA