Valuation Fenix Outdoor International AG

Stocks

Market Closed - Nasdaq Stockholm 12:00:00 2026-08-13 EDT			5-day change	1st Jan Change
338.00 ^SEK	-1.17%		-5.59%	-29.44%

07-23	Affarsvarlden drops its buy call on Fenix Outdoor, cuts to neutral	FW
07-21	Global markets live: Boeing, Eli Lilly, JPMorgan Chase, Tesla, Microsoft…

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
FENIX OUTDOOR INTERNATIONAL AG	-	-	-	-	482M
ACUSHNET HOLDINGS CORP.	22.02x	2.25x	13.05x	1.03%	5.2B
FLUIDRA, S.A.	20.06x	2.1x	8.96x	3.48%	4.32B
TECHNOGYM S.P.A.	22.29x	2.32x	11.3x	3.07%	3.14B
CALLAWAY GOLF COMPANY	28.41x	1.3x	10.36x	-.--%	2.95B
PELOTON INTERACTIVE, INC.	17.29x	0.93x	4.42x	-.--%	2.38B
MIZUNO CORPORATION	17.35x	1.11x	10.86x	1.53%	2.05B
YONEX CO., LTD.	17.74x	1.22x	9.93x	0.99%	1.52B
JOHNSON HEALTH TECH .CO., LTD.	10.72x	0.86x	7.07x	-	1.31B
MIPS AB	48.85x	13.06x	31.02x	1.5%	1.14B
Average	22.75x	2.80x	11.89x	1.45%	2.45B
Weighted average by Cap.	22.01x	2.26x	11.04x	1.6%