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 71.81 139.9 267 332.5 297.7 - -
Change - -67.32% 94.84% 90.83% 24.52% -10.45% - -
Enterprise Value (EV) 203.9 60.65 139.9 267 332.5 297.7 297.7 297.7
Change - -70.25% 130.69% 90.83% 24.52% -10.45% 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 21.3x 9.3x 2.94x
EV / Revenue 0x 0x 0x 0x 0x 21.3x 9.3x 2.94x
EV / EBITDA -0x -0x -0x -0x -0x -10.9x -22.7x 9.16x
EV / EBIT -0x -0x -0x -0x -0x -9.83x -19.5x 11.3x
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 0.2400 0.2400 0.2400
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.($)
65.7x5.1x17.05x0.32% 17.96B
38.45x - - 2.1% 1.66B
-3.72x1.48x6.85x - 1.05B
16.08x2.23x7.55x1.6% 959M
48.98x - - - 779M
148.37x - - 0.6% 565M
39.68x2.86x18.77x1.03% 461M
-11.89x - - - 459M
Average 42.71x 2.92x 12.55x 1.13% 2.99B
Weighted average by Cap. 58.18x 4.73x 16.12x 0.54%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA