Company Valuation: Active Biotech AB

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 275.5 254.8 165.1 115.9 121.3 101.1 - -
Change - -7.51% -35.2% -29.8% 4.6% -16.63% - -
Enterprise Value (EV) 223.1 254.8 128.9 88.53 121.3 101.1 101.1 101.1
Change - 14.2% -49.4% -31.34% 36.97% -16.63% 0% 0%
P/E - - - - - - - -
PBR - - - - - - - -
PEG - - - - - - - -
Capitalization / Revenue - - - - - - - -6.16x
EV / Revenue - - - - - - - -6.16x
EV / EBITDA -0x -0x -0x -0x -0x -2.9x 6.09x 2.01x
EV / EBIT -0x -0x -0x -0x -0x -3.04x 5.55x 1.95x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 - - - - - - - -
Distribution rate - - - - - - - -
Net sales 1 - - - - - - - -16.4
EBITDA 1 -48.5 -56.4 -44.8 -38.2 -36 -34.8 16.6 50.2
EBIT 1 -49.8 -57.9 -46.5 -39.8 -37.6 -33.2 18.2 51.8
Net income 1 -49.8 -58.4 -45.8 -39.4 -37.32 -33.2 18.2 51.8
Net Debt -52.37 - -36.2 -27.4 - - - -
Reference price 2 126.400 96.200 45.650 10.880 4.600 3.835 3.835 3.835
Nbr of stocks (in thousands) 2,180 2,649 3,617 10,655 26,361 26,361 - -
Announcement Date 3/25/22 2/9/23 2/8/24 2/13/25 4/1/26 - - -
1SEK in Million2
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 10.07M
21.73x7.72x15.51x1.37% 74.31B
29.59x8.5x26.48x0.04% 56.95B
33.52x6.02x18.04x0.97% 48.3B
-21.51x223.61x-23.09x-.--% 44.51B
34.27x3.31x14.29x-.--% 43.8B
47.24x5.47x29.99x-.--% 41.12B
27.63x7.93x20.48x0.41% 31.07B
33.5x7.16x18.6x-.--% 28.97B
-15.28x5.82x-7.31x-.--% 24.53B
Average 21.19x 30.62x 12.55x 0.31% 39.36B
Weighted average by Cap. 22.51x 31.17x 13.62x 0.42%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


  1. Stock Market
  2. Stocks
  3. ACTI Stock
  4. Valuation Active Biotech AB