Company Valuation: Active Biotech AB

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 275.5 254.8 165.1 115.9 121.3 108.2 - -
Change - -7.51% -35.2% -29.8% 4.6% -10.76% - -
Enterprise Value (EV) 223.1 254.8 128.9 88.53 121.3 108.2 108.2 108.2
Change - 14.2% -49.4% -31.34% 36.97% -10.76% 0% 0%
P/E - - - - - - - -
PBR - - - - - - - -
PEG - - - - - - - -
Capitalization / Revenue - - - - - - - -6.6x
EV / Revenue - - - - - - - -6.6x
EV / EBITDA -0x -0x -0x -0x -0x -3.11x 6.52x 2.16x
EV / EBIT -0x -0x -0x -0x -0x -3.26x 5.95x 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 4.370 4.370 4.370
Nbr of stocks (in thousands) 2,180 2,649 3,617 10,655 26,361 26,361 - -
Announcement Date 25/03/22 09/02/23 08/02/24 13/02/25 01/04/26 - - -
1SEK in Million2
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
20.78x7.3x14.73x1.43% 70.88B
48.85x9.38x29.23x0.04% 62.49B
30.44x6.47x16.8x-.--% 26.34B
-73.25x14.16x-68.28x-.--% 26.21B
-14.7x5.35x-6.73x-.--% 24.13B
28.25x5.33x17.72x-.--% 20.72B
45.45x16.69x33.86x0.33% 15.69B
18.03x5.37x12.55x-.--% 14.46B
-15.41x3481.82x-17.8x-.--% 14.24B
Average 9.83x 394.65x 3.56x 0.2% 30.57B
Weighted average by Cap. 15.96x 188.28x 7.95x 0.4%

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. 0GQU Stock
  5. Valuation Active Biotech AB
-40%: Exceptional extension
d
:
:
SEIZE THE OFFER!