Valuation Fenix Outdoor International AG

Stocks

Market Closed - Nasdaq Stockholm 12:00:00 2026-09-07 EDT			5-day change	1st Jan Change
304.00 ^SEK	-2.25%		-3.65%	-36.53%

08-25	EFN sees Amer Sports as the winner among the outdoor hunters	FW
08-21	Di: Fenix Outdoor fails to entice despite large unrealized values	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	1,359	1,597	1,019	928	817.6	595.5
Change	-	17.48%	-36.17%	-8.96%	-11.9%	-27.17%
Enterprise Value (EV) ¹	1,364	1,579	1,088	1,014	872.8	741.9
Change	-	15.8%	-31.1%	-6.76%	-13.96%	-15%
P/E	40.5x	28.4x	16.8x	29.4x	56.8x	125x
PBR	3.84x	4.19x	2.52x	2.22x	1.98x	1.55x
PEG	-	0.4x	2.14x	-0.6x	-1x	-1.9x
Capitalization / Revenue	2.41x	2.46x	1.34x	1.25x	1.19x	0.86x
EV / Revenue	2.42x	2.43x	1.43x	1.37x	1.27x	1.07x
EV / EBITDA	18.4x	16.4x	11.1x	14.4x	16.8x	16.1x
EV / EBIT	22.1x	19.2x	13.1x	18.9x	24.7x	24.9x
EV / FCF	15x	19.1x	-35.6x	16.9x	11.5x	30.8x
FCF Yield	6.65%	5.23%	-2.81%	5.91%	8.66%	3.25%
Dividend per Share ²	1.495	1.459	1.349	1.352	1.309	0.693
Rate of return	1.47%	1.22%	1.76%	1.94%	2.13%	1.56%
EPS ²	2.519	4.213	4.544	2.369	1.079	0.3543
Distribution rate	59.4%	34.6%	29.7%	57.1%	121%	196%
Net sales ¹	563.1	650.3	759.4	739.6	685.6	694.8
EBITDA ¹	74.07	95.99	97.97	70.61	51.85	46.18
EBIT ¹	61.67	82.14	83.03	53.7	35.33	29.82
Net income ¹	33.6	56.21	60.58	31.57	14.46	4.765
Net Debt ¹	4.21	-17.94	68.69	86.4	55.17	146.4
Reference price ²	101.89	119.71	76.48	69.63	61.34	44.30
Nbr of stocks (in thousands)	13,340	13,340	13,328	13,328	13,328	13,441
Announcement Date	4/1/21	4/5/22	3/28/23	2/29/24	4/1/25	3/25/26

¹EUR in Million²EUR

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.($)
FENIX OUTDOOR INTERNATIONAL AG	-	-	-	-	426M
ACUSHNET HOLDINGS CORP.	21.51x	2.2x	12.6x	1.08%	5.07B
FLUIDRA, S.A.	19.14x	2.04x	8.68x	3.62%	4.18B
TECHNOGYM S.P.A.	21.01x	2.18x	10.5x	3.18%	2.98B
CALLAWAY GOLF COMPANY	27.23x	1.24x	9.94x	-.--%	2.84B
PELOTON INTERACTIVE, INC.	17.24x	0.83x	3.92x	-.--%	2.37B
MIZUNO CORPORATION	15.62x	1.04x	9.43x	1.61%	2.02B
YONEX CO., LTD.	15.81x	1.1x	9.09x	1.1%	1.41B
JOHNSON HEALTH TECH .CO., LTD.	9.71x	0.8x	6.54x	-	1.21B
MIPS AB	45.82x	12.26x	29.1x	1.6%	1.06B
Average	21.46x	2.63x	11.09x	1.53%	2.36B
Weighted average by Cap.	20.92x	2.13x	10.36x	1.67%