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 71.81 139.9 267 332.5 249.3 - -
Change - -67.32% 94.84% 90.83% 24.52% -25% - -
Enterprise Value (EV) 203.9 60.65 139.9 267 332.5 249.3 249.3 249.3
Change - -70.25% 130.69% 90.83% 24.52% -25% 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 17.8x 7.79x 2.46x
EV / Revenue 0x 0x 0x 0x 0x 17.8x 7.79x 2.46x
EV / EBITDA -0x -0x -0x -0x -0x -9.13x -19x 7.67x
EV / EBIT -0x -0x -0x -0x -0x -8.23x -16.3x 9.44x
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 0.2010 0.2010 0.2010
Nbr of stocks (in thousands) 2,51,972 2,51,972 7,37,189 10,63,744 12,40,557 12,40,512 - -
Announcement Date 17/02/22 16/02/23 15/02/24 13/02/25 12/02/26 - - -
1SEK in Million2SEK
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 2.51Cr
69.56x5.37x17.94x0.3% 1.83TCr
42.75x - - 1.89% 184.91Cr
14.87x2.03x6.89x1.73% 87Cr
39.3x - - - 78Cr
-2.6x1.35x6.27x - 75Cr
120.78x - - 0.97% 59Cr
-11.73x - - - 47Cr
28.54x4.88x16.63x1.65% 42Cr
Average 37.68x 3.41x 11.93x 1.31% 267.27Cr
Weighted average by Cap. 61.23x 5.07x 17.01x 0.54%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA