Valuation Evaxion A/S

Equities

Market Closed - Nasdaq Other stock markets 01:30:00 07/03/2026 +04			5-day change	1st Jan Change
3.220 ^USD	-5.29%		+1.90%	-32.49%

03-06	European Equities Traded in the US as American Depositary Receipts Fall in Friday Trading; Down 5% for Week	MT
03-06	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	26.86	-	-
Change	-	-58.12%	-39.34%	-80.92%	702.21%	-32.49%	-	-
Enterprise Value (EV)	73.81	42.84	25.99	4.959	39.78	26.86	26.86	26.86
Change	-	-41.96%	-39.34%	-80.92%	702.21%	-32.49%	0%	0%
P/E ratio	-3.51x	-1.81x	-0.85x	-21.1x	-239x	-215x	53.7x	215x
PBR	-	-	-	-	-	-	-	-
PEG	-	0.1x	0x	0.2x	2.7x	8.6x	-0x	-2.9x
Capitalization / Revenue	-	-	-	1.48x	5.28x	5.86x	1.58x	1.68x
EV / Revenue	-	-	-	0x	0x	5.86x	1.58x	1.68x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	-0x	-0x	-0x	-0x	-0x	-2.12x	-14.8x	-4.71x
EV / FCF	-0x	-0x	-	-	-	-1.72x	-1.5x	-1.39x
FCF Yield	-22.7%	-60.8%	-	-	-	-58.1%	-66.8%	-71.7%
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	16.95	16.02
EBITDA	-25.49	-24.61	-21.58	-	-	-	-	-
EBIT ¹	-25.83	-25.26	-22.2	-14.73	-9.234	-12.65	-1.812	-5.699
Net income ¹	-24.53	-23.17	-22.12	-10.57	-7.707	-11.26	-0.488	-5.548
Net Debt	-28.48	-	-	-	-	-	-	-
Reference price ²	221.000	88.750	34.285	4.227	4.770	3.220	3.220	3.220
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	-214.67x	-	-	-	26.86M
LONZA GROUP AG	35.29x	5.14x	17.22x	0.97%	45.49B
BEONE MEDICINES AG	54.35x	4.68x	31.54x	-.--%	33.41B
CELLTRION, INC.	56.43x	11.55x	32.31x	0.34%	31.32B
IQVIA HOLDINGS INC.	21.15x	2.46x	10.59x	-.--%	29.29B
REVOLUTION MEDICINES, INC.	-12.85x	334.46x	-10.88x	-.--%	19.5B
ASCENDIS PHARMA A/S	45.29x	8.66x	27.2x	-.--%	14.77B
MEDPACE HOLDINGS, INC.	27.52x	4.39x	19.99x	-.--%	13.36B
EUROFINS SCIENTIFIC SE	21.12x	1.94x	8.48x	1.17%	13.21B
IONIS PHARMACEUTICALS, INC.	-18.31x	14.28x	-19.9x	-.--%	12.23B
Average	1.53x	43.06x	12.95x	0.28%	21.26B
Weighted average by Cap.	31.25x	36.38x	16.39x	0.33%