Company Valuation: Active Biotech AB

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 275.5 254.8 165.1 115.9 121.3 135.8 - -
Change - -7.51% -35.2% -29.8% 4.6% 11.96% - -
Enterprise Value (EV) 223.1 254.8 128.9 88.53 121.3 135.8 135.8 135.8
Change - 14.2% -49.4% -31.34% 36.97% 11.96% 0% 0%
P/E - - - - - - - -
PBR - - - - - - - -
PEG - - - - - - - -
Capitalization / Revenue - - - - - - - -8.28x
EV / Revenue - - - - - - - -8.28x
EV / EBITDA -0x -0x -0x -0x -0x -3.9x 8.18x 2.7x
EV / EBIT -0x -0x -0x -0x -0x -4.09x 7.46x 2.62x
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 5.160 5.160 5.160
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.($)
32.53x8.12x25.44x0.05% 53.83B
19.5x6.01x13.15x1.63% 52.1B
-42.48x13.5x-39.59x-.--% 23.48B
-18.22x4.32x-7.57x-.--% 23.13B
24.24x4.75x12.54x-.--% 19.36B
24.39x4.78x15.56x-.--% 17.56B
45.88x18.59x47.88x0.08% 15.2B
-505.73x35.47x-1462.84x-.--% 14.83B
17.57x5.11x11.88x-.--% 14.06B
Average -44.70x 11.18x -153.73x 0.2% 25.95B
Weighted average by Cap. -18.45x 9.52x -82.77x 0.38%

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. ACTI Stock
  5. Valuation Active Biotech AB