Company Valuation: Acarix AB

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 219.7 71.81 139.9 267 332.5 259.9 - -
Change - -67.32% 94.84% 90.83% 24.52% -21.83% - -
Enterprise Value (EV) 203.9 60.65 139.9 267 332.5 259.9 259.9 259.9
Change - -70.25% 130.69% 90.83% 24.52% -21.83% 0% 0%
P/E -2.36x - -1.19x -3.59x - - - -
PBR - - - - - - - -
PEG - - - 0.1x - - - -
Capitalization / Revenue 58.4x 12.3x 22.4x 43.1x 45.2x 18.6x 8.12x 2.57x
EV / Revenue 0x 0x 0x 0x 0x 18.6x 8.12x 2.57x
EV / EBITDA -0x -0x -0x -0x -0x -9.52x -19.8x 8x
EV / EBIT -0x -0x -0x -0x -0x -8.58x -17x 9.84x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -0.37 - -0.16 -0.07 - - - -
Distribution rate - - - - - - - -
Net sales 1 3.76 5.822 6.241 6.202 7.361 14 32 101.3
EBITDA 1 -48.32 -73.44 -74.46 -63.08 -44.54 -27.3 -13.1 32.5
EBIT 1 -51.7 -76.48 -77.55 -66.37 -48.01 -30.3 -15.3 26.4
Net income 1 -51.73 -76.98 -77.84 -66.19 -40.84 -30.8 -15.3 -
Net Debt -15.86 -11.16 - - - - - -
Reference price 2 0.8720 0.2850 0.1898 0.2510 0.2680 0.2095 0.2095 0.2095
Nbr of stocks (in thousands) 251,972 251,972 737,189 1,063,744 1,240,557 1,240,512 - -
Announcement Date 2/17/22 A 2/16/23 A 2/15/24 A 2/13/25 A 2/12/26 A - - -
1SEK in Million2SEK
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
32.54x5.7x21.86x0.28% 242B
36.27x6.5x20.6x0.66% 150B
42.48x11.22x24.76x-.--% 138B
16.11x3.32x10.81x-.--% 61.74B
33.65x6.72x21.27x-.--% 49.08B
18.6x2.27x11.53x2.71% 47.43B
32.68x6.47x21.96x0.62% 47.3B
41.85x10.08x22.22x-.--% 44.25B
74.44x7.11x21.64x-.--% 41.78B
Average 36.51x 6.60x 19.63x 0.47% 91.4B
Weighted average by Cap. 35.56x 6.81x 20.67x 0.39%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA