Company Valuation: Active Biotech AB

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 275.5 254.8 165.1 115.9 121.3 139.7 - -
Change - -7.51% -35.2% -29.8% 4.6% 15.22% - -
Enterprise Value (EV) 223.1 254.8 128.9 88.53 121.3 139.7 139.7 139.7
Change - 14.2% -49.4% -31.34% 36.97% 15.22% 0% 0%
P/E - - - - - - - -
PBR - - - - - - - -
PEG - - - - - - - -
Capitalization / Revenue - - - - - - - -8.52x
EV / Revenue - - - - - - - -8.52x
EV / EBITDA -0x -0x -0x -0x -0x -4.01x 8.42x 2.78x
EV / EBIT -0x -0x -0x -0x -0x -4.21x 7.68x 2.7x
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 5.300 5.300 5.300
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.($)
22.11x7.75x15.8x1.34% 73.96B
36.85x9.53x29.23x0.04% 64.66B
-79.06x14.77x-71.24x-.--% 27.32B
-17.19x6.91x-8.97x-.--% 27.86B
32.87x6.47x17.14x-.--% 25.97B
27.08x5.08x17.06x-.--% 19.98B
51.97x19.21x38.91x0.29% 17.84B
-1000000x41.19x-1441.61x-.--% 16.24B
16.61x4.92x11.49x-.--% 13.3B
Average -111,100.97x 12.87x -154.69x 0.19% 31.9B
Weighted average by Cap. -56,560.79x 10.91x -72.87x 0.37%

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