|
Real-time Estimate
Cboe BZX
19:26:50 03/09/2026 +04
|
5-day change | 1st Jan Change | ||
| 47.40 USD | -1.85% |
|
-7.95% | +45.48% |
| 08-26 | U.S. research roundup- Intuit, MongoDB, Zscaler | RE |
| 08-26 | Truist Securities Initiates Axogen at Buy With $60 Price Target | MT |
Company Valuation: Axogen, Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 389.4 | 422 | 294 | 725.3 | 1,510 | 2,597 | - | - |
| Change | - | 8.37% | -30.34% | 146.7% | 108.14% | 72.01% | - | - |
| Enterprise Value (EV) | 389.4 | 422 | 294 | 725.3 | 1,510 | 2,597 | 2,597 | 2,597 |
| Change | - | 8.37% | -30.34% | 146.7% | 108.14% | 72.01% | 0% | 0% |
| P/E | -14.4x | -14.5x | -13.4x | -71.7x | -96.3x | -115x | 483x | 147x |
| PBR | - | - | - | - | - | - | - | - |
| PEG | - | -2.36x | 0.5x | 1.3x | -2x | -4.9x | -4x | 1x |
| Capitalization / Revenue | 3.06x | 3.05x | 1.85x | 3.87x | 6.7x | 9.29x | 7.84x | 6.46x |
| EV / Revenue | 0x | 0x | 0x | 0x | 0x | 9.29x | 7.84x | 6.46x |
| EV / EBITDA | -0x | -0x | -0x | 0x | 0x | 78.1x | 54.2x | 35.8x |
| EV / EBIT | -0x | -0x | -0x | -0x | -0x | -313x | 3,905x | 202x |
| EV / FCF | - | -0x | -0x | - | -0x | 329x | 85.2x | 55.8x |
| FCF Yield | - | -8.56% | -6.66% | - | -0.19% | 0.3% | 1.17% | 1.79% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | -0.65 | -0.69 | -0.51 | -0.23 | -0.34 | -0.42 | 0.1 | 0.3275 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 127.4 | 138.6 | 159 | 187.3 | 225.2 | 279.6 | 331.1 | 402.2 |
| EBITDA 1 | -19.94 | -9.259 | -1.12 | 19.84 | 27.92 | 33.26 | 47.93 | 72.53 |
| EBIT 1 | -25.42 | -29.71 | -21.46 | -3.287 | -7.849 | -8.292 | 0.665 | 12.88 |
| Net income 1 | -26.98 | -28.95 | -21.72 | -9.964 | -15.7 | -22.88 | 4.762 | 17.14 |
| Net Debt | - | - | - | - | - | - | - | - |
| Reference price 2 | 9.37 | 9.98 | 6.83 | 16.48 | 32.73 | 48.30 | 48.30 | 48.30 |
| Nbr of stocks (in thousands) | 41,563 | 42,287 | 43,044 | 44,008 | 46,122 | 53,762 | - | - |
| Announcement Date | 22/02/22 | 14/03/23 | 05/03/24 | 25/02/25 | 24/02/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | -115x | - | - | - | 2.6B | |
| 29.45x | 5.36x | 20.75x | 0.3% | 225B | |
| 35.41x | 6.37x | 20.21x | 0.68% | 148B | |
| 40.79x | 10.6x | 23.44x | -.--% | 131B | |
| 18.06x | 3.69x | 11.97x | -.--% | 70.1B | |
| 35.89x | 7.21x | 22.8x | -.--% | 52.35B | |
| 19.6x | 2.35x | 11.8x | 2.6% | 50.91B | |
| 29.49x | 5.82x | 19.76x | 0.68% | 42.68B | |
| 72.16x | 6.88x | 20.96x | -.--% | 40.5B | |
| 20.05x | 5.56x | 14.36x | 1.15% | 33.3B | |
| Average | 18.59x | 5.98x | 18.45x | 0.6% | 79.64B | |
| Weighted average by Cap. | 32.53x | 6.31x | 19.57x | 0.46% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- AXGN Stock
- Valuation Axogen, Inc.
Select your edition
All financial news and data tailored to specific country editions
