Company Valuation: Axon Enterprise, Inc.

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 35,904 - -
Change - 9.85% 63.93% 134.12% -0.45% -20.42% - -
Enterprise Value (EV) 1 10,306 10,834 18,714 45,014 43,462 36,756 36,175 35,262
Change - 5.12% 72.74% 140.53% -3.45% -15.43% -1.58% -2.52%
P/E -173x 81.7x 112x 124x 376x 125x 103x 52.3x
PBR 10.6x 9.35x 12.1x 19.6x 14x 8.91x 7.35x 5.92x
PEG - -0x 8.1x 1x -5.5x 1x 4.7x 0.5x
Capitalization / Revenue 12.5x 9.92x 12.4x 21.8x 16.2x 9.69x 7.48x 5.76x
EV / Revenue 11.9x 9.1x 12x 21.6x 15.6x 9.92x 7.54x 5.66x
EV / EBITDA 57.9x 46.6x 56.8x 86.3x 61.2x 38.8x 28.2x 20.2x
EV / EBIT -61.3x 116x 121x 769x -700x 197x 72.9x 41.9x
EV / FCF 138x 60.3x 144x 137x 579x 93.3x 46.7x 33.5x
FCF Yield 0.72% 1.66% 0.69% 0.73% 0.17% 1.07% 2.14% 2.98%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -0.91 2.03 2.31 4.8 1.51 3.523 4.302 8.444
Distribution rate - - - - - - - -
Net sales 1 863.4 1,190 1,563 2,083 2,780 3,707 4,799 6,235
EBITDA 1 178.1 232.3 329.3 521.4 710.2 948.5 1,284 1,747
EBIT 1 -168.1 93.25 154.8 58.54 -62.08 186.4 496.2 841.3
Net income 1 -60.02 147.1 174.2 377 124.7 291.9 403.7 643.2
Net Debt 1 -443 -974.7 -643.4 -306.1 -1,653 851.8 271.7 -641.3
Reference price 2 157.00 165.93 258.33 594.32 567.93 441.96 441.96 441.96
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

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
139.12x10.97x42.88x-.--% 39.82B
37.21x6.72x27.98x0.57% 329B
32.4x3.02x17.92x1.46% 263B
33.35x4.9x20.62x1.02% 159B
17.37x1.68x12.1x2.65% 122B
21x1.78x14.56x1.77% 96.39B
18.17x1.9x13.52x1.84% 74.92B
25.31x1.8x12.57x2.04% 74.06B
29.21x3.2x14.07x1.41% 53.68B
Average 39.24x 4.00x 19.58x 1.42% 134.79B
Weighted average by Cap. 33.46x 4.16x 20.20x 1.31%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA



Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. AXON Stock
  4. Valuation Axon Enterprise, Inc.
LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!