Company Valuation: IDEX Biometrics ASA

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 290.1 362.4 118.3 76.05 8.489 39.3
Change - 24.95% -67.35% -35.73% -88.84% 362.9%
Enterprise Value (EV) 1 283.8 329 103.7 71.63 8.996 41.47
Change - 15.93% -68.47% -30.95% -87.44% 361.01%
P/E -9.99x -10.1x -3.19x -2.59x -0.29x -2.45x
PBR 23.2x 9.61x 5.18x 6.71x 1.8x 26.9x
PEG - -6.42x 0.3x 0.1x 0x 0x
Capitalization / Revenue 265x 128x 28.9x 18.4x 10.1x 155x
EV / Revenue 259x 116x 25.4x 17.3x 10.7x 163x
EV / EBITDA -11.1x -10.8x -3.41x -2.77x -0.43x -4.3x
EV / EBIT -10.7x -10.5x -3.31x -2.67x -0.41x -4.09x
EV / FCF -19.6x -22.5x -5.39x -5.36x -0.77x -7.13x
FCF Yield -5.1% -4.44% -18.5% -18.7% -130% -14%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -17.44 -17.71 -15.9 -10.52 -3.485 -0.2559
Distribution rate - - - - - -
Net sales 1 1.095 2.84 4.091 4.139 0.841 0.254
EBITDA 1 -25.49 -30.37 -30.45 -25.82 -20.88 -9.654
EBIT 1 -26.4 -31.35 -31.37 -26.84 -21.9 -10.13
Net income 1 -26.75 -32.55 -32.66 -26.63 -14.45 -10
Net Debt 1 -6.24 -33.39 -14.58 -4.414 0.507 2.177
Reference price 2 174.2792 179.3459 50.7256 27.2181 1.0208 0.6277
Nbr of stocks (in thousands) 1,664 2,021 2,333 2,794 8,316 62,601
Announcement Date 4/21/21 4/29/22 4/26/23 4/25/24 4/30/25 4/30/26
1USD in Million2USD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 47.57M
144.7x26.06x113.2x - 5.64B
14.58x1.75x8.75x - 253M
7.66x2.47x - - 81.43M
Average 55.65x 10.09x 60.98x 1.51B
Weighted average by Cap. 137.31x 24.71x 108.71x

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


  1. Stock Market
  2. Stocks
  3. IDEX Stock
  4. Valuation IDEX Biometrics ASA
-40%: Exceptional extension
d
:
:
SEIZE THE OFFER!