Company Valuation: Axe Compute Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 12.95 62.42 24.15 13.37 5.467 24.26
Change - 382.16% -61.32% -44.64% -59.1% 343.83%
Enterprise Value (EV) 1 18.14 35.1 2.255 7.496 6.863 15.14
Change - 93.46% -93.58% 232.47% -8.44% 120.58%
P/E -0.33x -2.64x -0.87x -0.94x -0.35x -0.53x
PBR 5.49x 1.55x 1.11x 1.62x -26.9x 0.61x
PEG - 0x 0.42x 0x 0x 0x
Capitalization / Revenue 10.3x 43.9x 16x 7.51x 3.37x 194x
EV / Revenue 14.5x 24.7x 1.5x 4.21x 4.23x 121x
EV / EBITDA -1.58x -2.89x -0.16x -0.57x -0.64x -0.54x
EV / EBIT -1.45x -2.61x -0.15x -0.54x -0.63x -0.53x
EV / FCF -2.92x -3.9x -0.32x -0.88x -1.05x -0.5x
FCF Yield -34.3% -25.6% -312% -114% -95.1% -201%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -663.7 -108 -105.8 -52.25 -34.83 -13.37
Distribution rate - - - - - -
Net sales 1 1.252 1.421 1.505 1.78 1.624 0.1253
EBITDA 1 -11.46 -12.13 -13.95 -13.18 -10.78 -28.3
EBIT 1 -12.48 -13.47 -15.27 -13.92 -10.94 -28.43
Net income 1 -25.88 -19.66 -25.74 -13.98 -12.66 -233.1
Net Debt 1 5.196 -27.32 -21.89 -5.872 1.396 -9.125
Reference price 2 219.72 285.57 91.98 49.35 12.30 7.15
Nbr of stocks (in thousands) 58.9 219 263 271 444 3,394
Announcement Date 3/15/21 3/31/22 3/21/23 3/28/24 3/31/25 3/31/26
1USD in Million2USD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 124M
33.15x5.95x17.82x0.98% 48.93B
-21.5x245.64x-23.19x-.--% 45.01B
34.48x3.33x14.35x-.--% 44.07B
46.93x5.41x29.72x-.--% 40.73B
28.42x8.6x21.8x0.4% 33.52B
33.62x5.51x25.02x-.--% 16.5B
24.24x2.11x9.11x1.11% 14.67B
77.18x4.06x15.75x-.--% 13.77B
Average 32.07x 35.07x 13.80x 0.31% 28.59B
Weighted average by Cap. 27.26x 47.36x 12.31x 0.3%

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. AGPU Stock
  4. Valuation Axe Compute Inc.