Valuation Axon Enterprise, Inc. Deutsche Boerse AG

Stocks

Real-time Estimate Tradegate 14:12:29 2026-08-27 EDT			5-day change	1st Jan Change
522.70 ^EUR	+0.56%		-2.77%	+8.12%

08-24	Axon Enterprise Insider Sold Shares Worth $6,019,433, According to a Recent SEC Filing	MT
08-11	Northcoast Research Adjusts PT on Axon Enterprise to $680 From $650, Keeps Buy Rating	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	10,749	11,808	19,358	45,320	45,115	49,350	-	-
Change	-	9.85%	63.93%	134.12%	-0.45%	9.39%	-	-
Enterprise Value (EV) ¹	10,306	10,834	18,714	45,014	43,462	50,202	49,622	48,709
Change	-	5.12%	72.74%	140.53%	-3.45%	15.51%	-1.16%	-1.84%
P/E	-173x	81.7x	112x	124x	376x	172x	142x	87.1x
PBR	10.6x	9.35x	12.1x	19.6x	14x	12.2x	10.1x	8.13x
PEG	-	-0x	8.1x	1x	-5.5x	1x	6.5x	1.4x
Capitalization / Revenue	12.5x	9.92x	12.4x	21.8x	16.2x	13.3x	10.3x	7.93x
EV / Revenue	11.9x	9.1x	12x	21.6x	15.6x	13.5x	10.4x	7.83x
EV / EBITDA	57.9x	46.6x	56.8x	86.3x	61.2x	52.9x	38.6x	28x
EV / EBIT	-61.3x	116x	121x	769x	-700x	269x	100x	57.9x
EV / FCF	138x	60.3x	144x	137x	579x	127x	64.1x	46.3x
FCF Yield	0.72%	1.66%	0.69%	0.73%	0.17%	0.78%	1.56%	2.16%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	-0.91	2.03	2.31	4.8	1.51	3.523	4.29	6.975
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	863.4	1,190	1,563	2,083	2,780	3,707	4,794	6,224
EBITDA ¹	178.1	232.3	329.3	521.4	710.2	948.4	1,284	1,741
EBIT ¹	-168.1	93.25	154.8	58.54	-62.08	186.4	496.2	841.3
Net income ¹	-60.02	147.1	174.2	377	124.7	291.9	385.4	597.5
Net Debt ¹	-443	-974.7	-643.4	-306.1	-1,653	851.8	271.7	-641.3
Reference price ²	157.00	165.93	258.33	594.32	567.93	607.48	607.48	607.48
Nbr of stocks (in thousands)	68,468	71,165	74,934	76,255	79,437	81,237	-	-
Announcement Date	2/24/22	2/28/23	2/27/24	2/25/25	2/24/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
GE AEROSPACE	41.66x	7.48x	31.1x	0.51%	368B
RTX CORPORATION	35.16x	3.25x	19.31x	1.35%	286B
ROLLS-ROYCE HOLDINGS PLC	36.14x	5.32x	22.39x	0.94%	174B
LOCKHEED MARTIN CORPORATION	18.57x	1.79x	12.84x	2.48%	131B
GENERAL DYNAMICS CORPORATION	22.47x	1.9x	15.54x	1.65%	103B
BAE SYSTEMS PLC	26.85x	1.92x	13.49x	1.9%	80.36B
NORTHROP GRUMMAN CORPORATION	18.95x	1.97x	14.02x	1.77%	78.13B
RHEINMETALL AG	33.15x	3.67x	16.11x	1.24%	61.92B
Average	29.12x	3.41x	18.10x	1.48%	160.2B
Weighted average by Cap.	32.84x	4.35x	21.30x	1.25%