|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 23.32 SEK | +2.53% |
|
-4.12% | -22.59% |
| 06-09 | Orexo AB Announces Appointment of Raheleh Nassaji as Senior Vice President Business Development | CI |
| 06-09 | Orexo appoints new Head of Business Development | FW |
Company Valuation: Orexo AB
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 1,184 | 648.2 | 532.1 | 603.8 | 1,039 | 794.5 | - | - |
| Change | - | -45.27% | -17.9% | 13.47% | 72% | -23.51% | - | - |
| Enterprise Value (EV) 1 | 1,173 | 791.1 | 809.5 | 940.6 | 609.4 | 596.5 | 652.5 | 792.5 |
| Change | - | -32.54% | 2.33% | 16.19% | -35.21% | -2.12% | 9.39% | 21.46% |
| P/E | -5.3x | -3.65x | -4.14x | -2.97x | 1.63x | -2.52x | -3.16x | -2.94x |
| PBR | 3.39x | 3.34x | 9.03x | -4.78x | 2.43x | 3.9x | 5.48x | -126x |
| PEG | - | 0.2x | 0.1x | -0.1x | -0x | 0x | 0.2x | -0.4x |
| Capitalization / Revenue | 2.1x | 1.04x | 0.83x | 1.02x | 1.98x | 30.6x | 29.4x | 25.6x |
| EV / Revenue | 2.08x | 1.27x | 1.27x | 1.59x | 1.16x | 22.9x | 24.2x | 25.6x |
| EV / EBITDA | -7.28x | -6.87x | -24.9x | 19.2x | 0.79x | -2.67x | -2.81x | -3.23x |
| EV / EBIT | -5.48x | -4.3x | -7.39x | -22.8x | 0.86x | -2.33x | -2.49x | -2.9x |
| EV / FCF | -4.16x | -4.38x | 7.65x | -24.8x | -3.12x | -2.11x | -2.43x | -3.45x |
| FCF Yield | -24% | -22.8% | 13.1% | -4.03% | -32.1% | -47.4% | -41.1% | -29% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | -6.51 | -5.17 | -3.73 | -5.89 | 18.46 | -9.03 | -7.21 | -7.74 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 565 | 624.3 | 638.8 | 590 | 525.1 | 26 | 27 | 31 |
| EBITDA 1 | -161 | -115.2 | -32.5 | 48.9 | 772.3 | -223 | -232 | -245 |
| EBIT 1 | -214.1 | -183.9 | -109.5 | -41.2 | 705.3 | -256 | -262 | -273 |
| Net income 1 | -223.5 | -177.6 | -128.3 | -203 | - | -322 | -259 | -272 |
| Net Debt 1 | -11.7 | 142.9 | 277.4 | 336.8 | -429.2 | -198 | -142 | -2 |
| Reference price 2 | 34.50 | 18.86 | 15.46 | 17.50 | 30.10 | 22.75 | 22.75 | 22.75 |
| Nbr of stocks (in thousands) | 34,328 | 34,368 | 34,421 | 34,505 | 34,505 | 34,922 | - | - |
| Announcement Date | 27/01/22 | 26/01/23 | 08/02/24 | 06/02/25 | 05/02/26 | - | - | - |
1SEK in Million2SEK
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | -2.52x | 22.94x | -2.67x | - | 81.61M | |
| 46.49x | 5.3x | 22.43x | 2.66% | 311B | |
| 23.57x | 3.24x | 11.55x | 1.68% | 68.98B | |
| 11.94x | 6.05x | 9.32x | - | 9.53B | |
| 17.41x | 2.22x | 7.63x | 2.57% | 8.62B | |
| 21.9x | 6.22x | 17.58x | -.--% | 4.26B | |
| 33.16x | 6.29x | 17.97x | - | 3.83B | |
| 38.37x | 2.17x | 26.73x | 0.8% | 3.41B | |
| 113.35x | - | - | -.--% | 2.93B | |
| Average | 33.74x | 6.80x | 13.82x | 1.29% | 45.87B | |
| Weighted average by Cap. | 41.28x | 4.90x | 19.92x | 2.42% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- ORX Stock
- Valuation Orexo AB
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
