|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 44.47 USD | +9.59% |
|
-14.19% | +20.52% |
| 12:11pm | Bosch in $225 Million Agreement With U.S. Department of Commerce for Roseville Facility | DJ |
| 11:32am | Bosch begins sample production at its first US semiconductor plant | RE |
Company Valuation: Axogen, Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 389.4 | 422 | 294 | 725.3 | 1,510 | 2,158 | - | - |
| Change | - | 8.37% | -30.34% | 146.7% | 108.14% | 42.95% | - | - |
| Enterprise Value (EV) | 389.4 | 422 | 294 | 725.3 | 1,510 | 2,158 | 2,158 | 2,158 |
| Change | - | 8.37% | -30.34% | 146.7% | 108.14% | 42.95% | 0% | 0% |
| P/E | -14.4x | -14.5x | -13.4x | -71.7x | -96.3x | -104x | 263x | 187x |
| PBR | - | - | - | - | - | - | - | - |
| PEG | - | -2.36x | 0.5x | 1.3x | -2x | -7.1x | -2x | 4.6x |
| Capitalization / Revenue | 3.06x | 3.05x | 1.85x | 3.87x | 6.7x | 7.97x | 6.78x | 5.7x |
| EV / Revenue | 0x | 0x | 0x | 0x | 0x | 7.97x | 6.78x | 5.7x |
| EV / EBITDA | -0x | -0x | -0x | 0x | 0x | 63x | 47.6x | 34.5x |
| EV / EBIT | -0x | -0x | -0x | -0x | -0x | -476x | 194x | 137x |
| EV / FCF | - | -0x | -0x | - | -0x | 275x | 60.5x | 44.7x |
| FCF Yield | - | -8.56% | -6.66% | - | -0.19% | 0.36% | 1.65% | 2.24% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | -0.65 | -0.69 | -0.51 | -0.23 | -0.34 | -0.39 | 0.1543 | 0.2175 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 127.4 | 138.6 | 159 | 187.3 | 225.2 | 270.9 | 318.4 | 378.3 |
| EBITDA 1 | -19.94 | -9.259 | -1.12 | 19.84 | 27.92 | 34.27 | 45.3 | 62.58 |
| EBIT 1 | -25.42 | -29.71 | -21.46 | -3.287 | -7.849 | -4.533 | 11.1 | 15.79 |
| Net income 1 | -26.98 | -28.95 | -21.72 | -9.964 | -15.7 | -21.17 | 8.057 | 12.85 |
| Net Debt | - | - | - | - | - | - | - | - |
| Reference price 2 | 9.37 | 9.98 | 6.83 | 16.48 | 32.73 | 40.58 | 40.58 | 40.58 |
| Nbr of stocks (in thousands) | 41,563 | 42,287 | 43,044 | 44,008 | 46,122 | 53,178 | - | - |
| Announcement Date | 2/22/22 | 3/14/23 | 3/5/24 | 2/25/25 | 2/24/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | -104.05x | - | - | - | 2.16B | |
| 26.39x | 4.75x | 18.29x | 0.35% | 196B | |
| 44.98x | 11.7x | 26.18x | -.--% | 144B | |
| 32.21x | - | - | 0.72% | 141B | |
| 16.45x | 3.42x | 11x | -.--% | 66.54B | |
| 32.88x | 7.35x | 23.38x | -.--% | 53.09B | |
| 18.34x | 2.12x | 10.96x | 2.86% | 44.12B | |
| 26.09x | 5.2x | 17.77x | 0.76% | 37.93B | |
| 45.62x | 6.37x | 19.56x | -.--% | 36.96B | |
| 14.53x | 1.62x | 9.08x | 0.24% | 29.43B | |
| Average | 15.34x | 5.31x | 17.03x | 0.55% | 75.11B | |
| Weighted average by Cap. | 30.25x | 6.26x | 18.87x | 0.44% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- AXGN Stock
- Valuation Axogen, Inc.
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
