Valuation Evaxion A/S

Equities

Delayed Nasdaq Other stock markets 20:59:24 06/03/2026 +04			5-day change	1st Jan Change
3.250 ^USD	-4.41%		+2.85%	-31.87%

08:09pm	European Equities Traded in the US as American Depositary Receipts Fall in Friday Trading; Down 5% for Week	MT
07:36pm	Evaxion A/S, 2025 Earnings Call, Mar 06, 2026

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	102.3	42.84	25.99	4.959	39.78	28.36	-	-
Change	-	-58.12%	-39.34%	-80.92%	702.21%	-28.72%	-	-
Enterprise Value (EV)	73.81	42.84	25.99	4.959	39.78	28.36	28.36	28.36
Change	-	-41.96%	-39.34%	-80.92%	702.21%	-28.72%	0%	0%
P/E ratio	-3.51x	-1.81x	-0.85x	-21.1x	-239x	-227x	56.7x	227x
PBR	-	-	-	-	-	-	-	-
PEG	-	0.1x	0x	0.2x	2.7x	9.1x	-0x	-3x
Capitalization / Revenue	-	-	-	1.48x	5.28x	6.19x	1.25x	1.77x
EV / Revenue	-	-	-	0x	0x	6.19x	1.25x	1.77x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	-0x	-0x	-0x	-0x	-0x	-2.19x	8.55x	-4.98x
EV / FCF	-0x	-0x	-	-	-	-1.82x	-1.58x	-1.47x
FCF Yield	-22.7%	-60.8%	-	-	-	-55%	-63.3%	-67.9%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	-63	-49	-40.5	-0.2	-0.02	-0.015	0.06	0.015
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	-	-	-	3.344	7.528	4.583	22.6	16.02
EBITDA	-25.49	-24.61	-21.58	-	-	-	-	-
EBIT ¹	-25.83	-25.26	-22.2	-14.73	-9.234	-12.95	3.318	-5.699
Net income ¹	-24.53	-23.17	-22.12	-10.57	-7.707	-10.21	4.749	-5.548
Net Debt	-28.48	-	-	-	-	-	-	-
Reference price ²	221.000	88.750	34.285	4.227	4.770	3.400	3.400	3.400
Nbr of stocks (in thousands)	463	483	758	1,173	8,340	8,340	-	-
Announcement Date	22/03/22	27/04/23	26/03/24	01/04/25	05/03/26	-	-	-

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.($)
EVAXION A/S	-226.67x	-	-	-	28.36M
LONZA GROUP AG	36.01x	5.23x	17.54x	0.95%	46.15B
BEONE MEDICINES AG	52.87x	4.53x	30.57x	-.--%	32.5B
CELLTRION, INC.	56.17x	11.5x	32.16x	0.34%	31.16B
IQVIA HOLDINGS INC.	21.64x	2.5x	10.76x	-.--%	29.96B
REVOLUTION MEDICINES, INC.	-13.01x	321.38x	-11.04x	-.--%	19.75B
ASCENDIS PHARMA A/S	44.81x	8.58x	30.38x	-.--%	14.57B
EUROFINS SCIENTIFIC SE	21.47x	1.97x	8.59x	1.15%	13.4B
MEDPACE HOLDINGS, INC.	27.45x	4.38x	19.93x	-.--%	13.32B
IONIS PHARMACEUTICALS, INC.	-18.59x	14.5x	-20.21x	-.--%	12.42B
Average	0.22x	41.62x	13.19x	0.27%	21.32B
Weighted average by Cap.	30.91x	35.45x	16.33x	0.33%