Company Valuation: Axon Enterprise, Inc.

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 31,706 - -
Change - 9.85% 63.93% 134.12% -0.45% -29.72% - -
Enterprise Value (EV) 1 10,306 10,834 18,714 45,014 43,462 32,561 31,978 31,065
Change - 5.12% 72.74% 140.53% -3.45% -25.08% -1.79% -2.85%
P/E -173x 81.7x 112x 124x 376x 112x 90.7x 46.2x
PBR 10.6x 9.35x 12.1x 19.6x 14x 7.87x 6.49x 5.23x
PEG - -0x 8.1x 1x -5.5x 1x 3.8x 0.5x
Capitalization / Revenue 12.5x 9.92x 12.4x 21.8x 16.2x 8.56x 6.62x 5.11x
EV / Revenue 11.9x 9.1x 12x 21.6x 15.6x 8.79x 6.67x 5x
EV / EBITDA 57.9x 46.6x 56.8x 86.3x 61.2x 34.4x 25x 18x
EV / EBIT -61.3x 116x 121x 769x -700x 174x 65x 38.5x
EV / FCF 138x 60.3x 144x 137x 579x 76.7x 41.6x 29.8x
FCF Yield 0.72% 1.66% 0.69% 0.73% 0.17% 1.3% 2.41% 3.35%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -0.91 2.03 2.31 4.8 1.51 3.481 4.304 8.444
Distribution rate - - - - - - - -
Net sales 1 863.4 1,190 1,563 2,083 2,780 3,705 4,792 6,207
EBITDA 1 178.1 232.3 329.3 521.4 710.2 947.9 1,281 1,724
EBIT 1 -168.1 93.25 154.8 58.54 -62.08 187.6 492.1 806
Net income 1 -60.02 147.1 174.2 377 124.7 291.1 402.6 640.8
Net Debt 1 -443 -974.7 -643.4 -306.1 -1,653 855 271.6 -641.3
Reference price 2 157.00 165.93 258.33 594.32 567.93 390.29 390.29 390.29
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

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
112.13x8.79x34.35x-.--% 31.71B
36.07x6.64x27.8x0.57% 326B
32.11x3x17.79x1.47% 261B
26.79x1.79x13.25x1.71% 177B
31.53x4.61x19.29x1.08% 150B
-523.45x1.78x40.68x-.--% 150B
31.76x3.48x15.76x1.3% 148B
18.15x1.75x12.5x2.54% 127B
20.25x1.72x14.04x1.84% 92.99B
40.1x9.05x28.08x0.24% 88.12B
Average -17.46x 4.26x 22.35x 1.08% 155.19B
Weighted average by Cap. -21.34x 3.99x 21.80x 1.12%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Axon Enterprise, Inc.

Historical PBR trend

Valuation ratios - PBR - Axon Enterprise, Inc.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Axon Enterprise, Inc.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Axon Enterprise, Inc.


Year-on-year evolution of the Yield

Valuation ratios - Yield - Axon Enterprise, Inc.
  1. Stock Market
  2. Stocks
  3. AXON Stock
  4. Valuation Axon Enterprise, Inc.