Valuation Axon Enterprise, Inc.

Stocks

Real-time Estimate Cboe BZX 22:24:50 19/08/2026 +04			5-day change	1st Jan Change
636.16 ^USD	+2.63%		+6.17%	+12.13%

08-11	Northcoast Research Adjusts PT on Axon Enterprise to $680 From $650, Keeps Buy Rating	MT
08-06	Barclays Adjusts Price Target on Axon Enterprise to $688 From $523	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	10,749	11,808	19,358	45,320	45,115	50,355	-	-
Change	-	9.85%	63.93%	134.12%	-0.45%	11.62%	-	-
Enterprise Value (EV) ¹	10,306	10,834	18,714	45,014	43,462	51,207	50,627	49,714
Change	-	5.12%	72.74%	140.53%	-3.45%	17.82%	-1.13%	-1.8%
P/E	-173x	81.7x	112x	124x	376x	176x	144x	88.9x
PBR	10.6x	9.35x	12.1x	19.6x	14x	12.5x	10.3x	8.3x
PEG	-	-0x	8.1x	1x	-5.5x	1x	6.6x	1.4x
Capitalization / Revenue	12.5x	9.92x	12.4x	21.8x	16.2x	13.6x	10.5x	8.09x
EV / Revenue	11.9x	9.1x	12x	21.6x	15.6x	13.8x	10.6x	7.99x
EV / EBITDA	57.9x	46.6x	56.8x	86.3x	61.2x	54x	39.4x	28.6x
EV / EBIT	-61.3x	116x	121x	769x	-700x	275x	102x	59.1x
EV / FCF	138x	60.3x	144x	137x	579x	130x	65.4x	47.3x
FCF Yield	0.72%	1.66%	0.69%	0.73%	0.17%	0.77%	1.53%	2.12%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	-0.91	2.03	2.31	4.8	1.51	3.523	4.29	6.975
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	863.4	1,190	1,563	2,083	2,780	3,707	4,794	6,224
EBITDA ¹	178.1	232.3	329.3	521.4	710.2	948.4	1,284	1,741
EBIT ¹	-168.1	93.25	154.8	58.54	-62.08	186.4	496.2	841.3
Net income ¹	-60.02	147.1	174.2	377	124.7	291.9	385.4	597.5
Net Debt ¹	-443	-974.7	-643.4	-306.1	-1,653	851.8	271.7	-641.3
Reference price ²	157.00	165.93	258.33	594.32	567.93	619.85	619.85	619.85
Nbr of stocks (in thousands)	68,468	71,165	74,934	76,255	79,437	81,237	-	-
Announcement Date	24/02/22	28/02/23	27/02/24	25/02/25	24/02/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
AXON ENTERPRISE, INC.	175.92x	13.81x	53.99x	-.--%	50.36B
GE AEROSPACE	44.09x	7.91x	32.87x	0.48%	389B
RTX CORPORATION	37.4x	3.44x	20.43x	1.27%	304B
ROLLS-ROYCE HOLDINGS PLC	36.02x	5.3x	22.31x	0.94%	173B
LOCKHEED MARTIN CORPORATION	19.93x	1.91x	13.69x	2.31%	140B
GENERAL DYNAMICS CORPORATION	23.15x	1.95x	16x	1.6%	106B
BAE SYSTEMS PLC	28.61x	2.03x	14.31x	1.78%	85.31B
NORTHROP GRUMMAN CORPORATION	20.3x	2.1x	14.92x	1.65%	83.7B
RHEINMETALL AG	35.34x	3.93x	17.22x	1.16%	65.58B
L3HARRIS TECHNOLOGIES, INC.	23.21x	2.54x	14.01x	1.79%	52.05B
Average	44.40x	4.49x	21.98x	1.3%	144.93B
Weighted average by Cap.	39.00x	4.80x	23.13x	1.16%