Valuation Axon Enterprise, Inc. London S.E.

Equities

Market Closed - London S.E. Other stock markets 12:32:29 14/04/26 am AEST			5-day change	1st Jan Change
361.85 ^USD	+2.06%		-12.15%	-36.97%

08/04	TD Cowen Adjusts Price Target on Axon Enterprise to $825 From $950, Maintains Buy Rating	MT
08/04	Goldman Sachs Adjusts Price Target on Axon Enterprise to $625 From $720, Maintains Buy Rating	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	10,749	11,808	19,358	45,320	45,115	30,549	-	-
Change	-	9.85%	63.93%	134.12%	-0.45%	-32.29%	-	-
Enterprise Value (EV) ¹	10,306	10,834	18,714	45,014	43,462	30,859	30,011	28,893
Change	-	5.12%	72.74%	140.53%	-3.45%	-29%	-2.75%	-3.73%
P/E ratio	-173x	81.7x	112x	124x	376x	227x	96x	46.5x
PBR	10.6x	9.35x	12.1x	19.6x	14x	7.77x	6.31x	5.2x
PEG	-	-0x	8.1x	1x	-5.5x	20.3x	1x	0x
Capitalization / Revenue	12.5x	9.92x	12.4x	21.8x	16.2x	8.51x	6.59x	5.05x
EV / Revenue	11.9x	9.1x	12x	21.6x	15.6x	8.6x	6.48x	4.78x
EV / EBITDA	57.9x	46.6x	56.8x	86.3x	61.2x	33.8x	24.1x	17.1x
EV / EBIT	-61.3x	116x	121x	769x	-700x	188x	65.8x	44.5x
EV / FCF	138x	60.3x	144x	137x	579x	67.4x	41.2x	29.9x
FCF Yield	0.72%	1.66%	0.69%	0.73%	0.17%	1.48%	2.43%	3.35%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	-0.91	2.03	2.31	4.8	1.51	1.679	3.967	8.191
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	863.4	1,190	1,563	2,083	2,780	3,589	4,633	6,046
EBITDA ¹	178.1	232.3	329.3	521.4	710.2	914.1	1,247	1,688
EBIT ¹	-168.1	93.25	154.8	58.54	-62.08	164.3	456	649.2
Net income ¹	-60.02	147.1	174.2	377	124.7	165.2	363.4	571.8
Net Debt ¹	-443	-974.7	-643.4	-306.1	-1,653	309.8	-538.3	-1,656
Reference price ²	157.00	165.93	258.33	594.32	567.93	380.86	380.86	380.86
Nbr of stocks (in thousands)	68,468	71,165	74,934	76,255	79,437	80,212	-	-
Announcement Date	24/2/22	28/2/23	27/2/24	25/2/25	24/2/26	-	-	-

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.($)
GE AEROSPACE	37.33x	6.92x	28.83x	0.56%	326B
RTX CORPORATION	35.64x	3.19x	18.93x	1.44%	271B
ROLLS-ROYCE HOLDINGS PLC	34.22x	4.55x	20.89x	0.97%	142B
NORTHROP GRUMMAN CORPORATION	24.35x	2.41x	17.09x	1.43%	96.77B
GENERAL DYNAMICS CORPORATION	20.9x	1.75x	14.4x	1.85%	92.15B
BAE SYSTEMS PLC	28.7x	2.18x	15.57x	1.76%	90.28B
RHEINMETALL AG	41.44x	4.75x	20.82x	1.06%	81.21B
L3HARRIS TECHNOLOGIES, INC.	31.1x	3.19x	17.46x	1.4%	66.86B
HANWHA AEROSPACE CO., LTD.	34.86x	2.75x	15.86x	0.33%	52.95B
Average	32.06x	3.52x	18.87x	1.2%	135.41B
Weighted average by Cap.	33.51x	4.19x	20.98x	1.13%