Company Valuation: Active Biotech AB

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 275.5 254.8 165.1 115.9 121.3 108.5 - -
Change - -7.51% -35.2% -29.8% 4.6% -10.54% - -
Enterprise Value (EV) 223.1 254.8 128.9 88.53 121.3 108.5 108.5 108.5
Change - 14.2% -49.4% -31.34% 36.97% -10.54% 0% 0%
P/E - - - - - - - -
PBR - - - - - - - -
PEG - - - - - - - -
Capitalization / Revenue - - - - - - - -6.61x
EV / Revenue - - - - - - - -6.61x
EV / EBITDA -0x -0x -0x -0x -0x -3.12x 6.53x 2.16x
EV / EBIT -0x -0x -0x -0x -0x -3.27x 5.96x 2.09x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 - - - - - - - -
Distribution rate - - - - - - - -
Net sales 1 - - - - - - - -16.4
EBITDA 1 -48.5 -56.4 -44.8 -38.2 -36 -34.8 16.6 50.2
EBIT 1 -49.8 -57.9 -46.5 -39.8 -37.6 -33.2 18.2 51.8
Net income 1 -49.8 -58.4 -45.8 -39.4 -37.32 -33.2 18.2 51.8
Net Debt -52.37 - -36.2 -27.4 - - - -
Reference price 2 126.400 96.200 45.650 10.880 4.600 4.115 4.115 4.115
Nbr of stocks (in thousands) 2,180 2,649 3,617 10,655 26,361 26,361 - -
Announcement Date 3/25/22 A 2/9/23 A 2/8/24 A 2/13/25 A 4/1/26 A - - -
1SEK in Million2
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
21.81x7.74x15.55x1.36% 74.18B
30.94x8.91x27.77x0.04% 59.55B
-72.24x13.96x-67.31x-.--% 25.84B
-15.16x5.72x-7.19x-.--% 24.73B
28.65x5.38x17.91x-.--% 20.87B
44.32x16.25x32.97x0.34% 15.32B
17.52x5.22x12.18x-.--% 14.06B
-14.32x3225.89x-16.49x-.--% 13.12B
-81.25x7.42x-61.47x-.--% 11.85B
Average -4.41x 366.28x -5.12x 0.19% 28.84B
Weighted average by Cap. 6.13x 171.32x 3.83x 0.42%

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. ACTI Stock
  4. ACTI Stock
  5. Valuation Active Biotech AB