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 71.81 139.9 267 332.5 299.2 - -
Change - -67.32% 94.84% 90.83% 24.52% -9.99% - -
Enterprise Value (EV) 203.9 60.65 139.9 267 332.5 299.2 299.2 299.2
Change - -70.25% 130.69% 90.83% 24.52% -9.99% 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 15.7x 4.31x 2.06x
EV / Revenue 0x 0x 0x 0x 0x 15.7x 4.31x 2.06x
EV / EBITDA -0x -0x -0x -0x -0x -11.7x 41.6x 4.68x
EV / EBIT -0x -0x -0x -0x -0x -10.5x 125x 5.42x
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 0.2520 0.2520 0.2520
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.($)
- - - - 31.84M
59.91x4.74x15.83x0.36% 16.46B
37.34x - - 2.17% 1.6B
18.16x2.6x8.75x2.17% 1.1B
-8.21x1.18x5.16x-.--% 895M
53.9x - - 0.83% 551M
43.87x - - - 430M
18.79x2.65x11.32x1.81% 391M
23.21x4.08x13.76x1.95% 358M
Average 30.87x 3.05x 10.97x 1.33% 2.43B
Weighted average by Cap. 51.53x 4.40x 14.80x 0.64%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!