|
Real-time Estimate
Cboe BZX
03:19:42 13/11/26 am AEDT
|
5-day change | 1st Jan Change | ||
| 312.16 USD | -1.03% |
|
-18.84% | -45.33% |
| 11/11 | Argus Research Adjusts Axon Enterprise Price Target to $380 From $600 | MT |
| 07/11 | US Equity Markets End Mixed After Unexpectedly Higher Nonfarm Payrolls Report | MT |
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 | 25,686 | - | - |
| Change | - | 9.85% | 63.93% | 134.12% | -0.45% | -43.07% | - | - |
| Enterprise Value (EV) 1 | 10,306 | 10,834 | 18,714 | 45,014 | 43,462 | 26,763 | 26,286 | 25,486 |
| Change | - | 5.12% | 72.74% | 140.53% | -3.45% | -38.42% | -1.78% | -3.04% |
| P/E | -173x | 81.7x | 112x | 124x | 376x | 86.6x | 91x | 47.6x |
| PBR | 10.6x | 9.35x | 12.1x | 19.6x | 14x | 6.28x | 5.3x | 4.34x |
| PEG | - | -0x | 8.1x | 1x | -5.5x | 1x | -18.46x | 0.5x |
| Capitalization / Revenue | 12.5x | 9.92x | 12.4x | 21.8x | 16.2x | 7.09x | 5.56x | 4.37x |
| EV / Revenue | 11.9x | 9.1x | 12x | 21.6x | 15.6x | 7.38x | 5.69x | 4.33x |
| EV / EBITDA | 57.9x | 46.6x | 56.8x | 86.3x | 61.2x | 28.8x | 22.1x | 15.7x |
| EV / EBIT | -61.3x | 116x | 121x | 769x | -700x | 146x | 65.3x | 33.9x |
| EV / FCF | 138x | 60.3x | 144x | 137x | 579x | 71x | 41.3x | 25.8x |
| FCF Yield | 0.72% | 1.66% | 0.69% | 0.73% | 0.17% | 1.41% | 2.42% | 3.87% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | -0.91 | 2.03 | 2.31 | 4.8 | 1.51 | 3.644 | 3.465 | 6.625 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 863.4 | 1,190 | 1,563 | 2,083 | 2,780 | 3,625 | 4,619 | 5,881 |
| EBITDA 1 | 178.1 | 232.3 | 329.3 | 521.4 | 710.2 | 928.1 | 1,191 | 1,627 |
| EBIT 1 | -168.1 | 93.25 | 154.8 | 58.54 | -62.08 | 183.5 | 402.6 | 752.2 |
| Net income 1 | -60.02 | 147.1 | 174.2 | 377 | 124.7 | 289.3 | 309.3 | 583.1 |
| Net Debt 1 | -443 | -974.7 | -643.4 | -306.1 | -1,653 | 1,078 | 600.5 | -199.8 |
| Reference price 2 | 157.00 | 165.93 | 258.33 | 594.32 | 567.93 | 315.42 | 315.42 | 315.42 |
| Nbr of stocks (in thousands) | 68,468 | 71,165 | 74,934 | 76,255 | 79,437 | 81,433 | - | - |
| Announcement Date | 24/2/22 | 28/2/23 | 27/2/24 | 25/2/25 | 24/2/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 86x | 7.38x | 28.84x | -.--% | 25.69B | |
| 39.15x | 7.14x | 29.6x | 0.53% | 354B | |
| 31.31x | 3.06x | 17.59x | 1.41% | 272B | |
| 28.62x | 1.9x | 14.14x | 1.6% | 184B | |
| 31.34x | 4.55x | 19x | 1.09% | 147B | |
| 31.51x | 3.45x | 15.7x | 1.31% | 144B | |
| 19.92x | 1.89x | 13.75x | 2.3% | 141B | |
| -118.5x | 1.66x | 47.48x | -.--% | 138B | |
| 21.14x | 1.79x | 14.73x | 1.72% | 99.08B | |
| 39.6x | 8.99x | 27.7x | 0.24% | 89.08B | |
| Average | 21.01x | 4.18x | 22.85x | 1.02% | 159B | |
| Weighted average by Cap. | 19.47x | 4.10x | 22.64x | 1.08% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- AXON Stock
- Valuation Axon Enterprise, Inc.
Select your edition
All financial news and data tailored to specific country editions
