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 33,681 - -
Change - 9.85% 63.93% 134.12% -0.45% -25.34% - -
Enterprise Value (EV) 1 10,306 10,834 18,714 45,014 43,462 34,536 33,953 33,040
Change - 5.12% 72.74% 140.53% -3.45% -20.54% -1.69% -2.69%
P/E -173x 81.7x 112x 124x 376x 119x 96.3x 49.1x
PBR 10.6x 9.35x 12.1x 19.6x 14x 8.36x 6.89x 5.55x
PEG - -0x 8.1x 1x -5.5x 1x 4.1x 0.5x
Capitalization / Revenue 12.5x 9.92x 12.4x 21.8x 16.2x 9.09x 7.03x 5.43x
EV / Revenue 11.9x 9.1x 12x 21.6x 15.6x 9.32x 7.09x 5.32x
EV / EBITDA 57.9x 46.6x 56.8x 86.3x 61.2x 36.5x 26.6x 19.2x
EV / EBIT -61.3x 116x 121x 769x -700x 184x 69x 41x
EV / FCF 138x 60.3x 144x 137x 579x 81.3x 44.1x 31.7x
FCF Yield 0.72% 1.66% 0.69% 0.73% 0.17% 1.23% 2.27% 3.15%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -0.91 2.03 2.31 4.8 1.51 3.481 4.304 8.444
Distribution rate - - - - - - - -
Net sales 1 863.4 1,190 1,563 2,083 2,780 3,706 4,792 6,206
EBITDA 1 178.1 232.3 329.3 521.4 710.2 947 1,277 1,725
EBIT 1 -168.1 93.25 154.8 58.54 -62.08 187.6 492.1 806
Net income 1 -60.02 147.1 174.2 377 124.7 291.1 417.5 641
Net Debt 1 -443 -974.7 -643.4 -306.1 -1,653 855 271.6 -641.3
Reference price 2 157.00 165.93 258.33 594.32 567.93 414.60 414.60 414.60
Nbr of stocks (in thousands) 68,468 71,165 74,934 76,255 79,437 81,237 - -
Announcement Date 24/02/22 28/02/23 27/02/24 25/02/25 24/02/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
119.11x9.32x36.47x-.--% 33.68B
33.68x6.16x25.33x0.62% 303B
30.72x2.97x17.17x1.47% 263B
26.25x1.75x12.96x1.74% 173B
-509.48x1.76x40.22x-.--% 148B
29.4x4.28x17.87x1.16% 139B
30.26x3.31x14.98x1.37% 140B
19.32x1.81x13.02x2.38% 136B
20.64x1.75x14.3x1.81% 94.77B
35.08x7.96x24.69x0.27% 77.08B
Average -16.50x 4.11x 21.70x 1.08% 150.81B
Weighted average by Cap. -21.92x 3.72x 20.72x 1.16%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Axon Enterprise, Inc.

Historical PBR trend

Valuation ratios - PBR - Axon Enterprise, Inc.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Axon Enterprise, Inc.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Axon Enterprise, Inc.


Year-on-year evolution of the Yield

Valuation ratios - Yield - Axon Enterprise, Inc.
  1. Stock Market
  2. Stocks
  3. AXON Stock
  4. Valuation Axon Enterprise, Inc.