Company Valuation: Axon Enterprise, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025 2026 2027
Capitalization 1 7,787 10,749 11,808 19,358 45,320 50,525 50,525 -
Change - 38.05% 9.85% 63.93% 134.12% 11.49% 0% -
Enterprise Value (EV) 1 7,225 10,306 10,834 18,714 45,014 50,042 49,509 48,748
Change - 42.65% 5.12% 72.74% 140.53% 11.17% -1.07% -1.54%
P/E ratio -4,084x -173x 81.7x 112x 124x 429x 357x 157x
PBR 8x 10.6x 9.35x 12.1x 19.6x 16x 13.4x 11.2x
PEG - -0x -0x 8.1x 1x -6.2x 17.6x 1x
Capitalization / Revenue 11.4x 12.5x 9.92x 12.4x 21.8x 18.5x 14.7x 11.8x
EV / Revenue 10.6x 11.9x 9.1x 12x 21.6x 18.3x 14.4x 11.4x
EV / EBITDA 46.4x 57.9x 46.6x 56.8x 86.3x 73.1x 57.2x 43.3x
EV / EBIT -511x -61.3x 116x 121x 769x -2,299x 256x 107x
EV / FCF -212x 138x 60.3x 144x 137x 202x 84.9x 57.9x
FCF Yield -0.47% 0.72% 1.66% 0.69% 0.73% 0.5% 1.18% 1.73%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -0.03 -0.91 2.03 2.31 4.8 1.481 1.781 4.046
Distribution rate - - - - - - - -
Net sales 1 681 863.4 1,190 1,563 2,083 2,738 3,435 4,275
EBITDA 1 155.8 178.1 232.3 329.3 521.4 684.9 866 1,127
EBIT 1 -14.15 -168.1 93.25 154.8 58.54 -21.77 193.4 453.6
Net income 1 -1.724 -60.02 147.1 174.2 377 112.4 165.7 341.5
Net Debt 1 -562 -443 -974.7 -643.4 -306.1 -483.4 -1,017 -1,778
Reference price 2 122.53 157.00 165.93 258.33 594.32 636.04 636.04 636.04
Nbr of stocks (in thousands) 63,550 68,468 71,165 74,934 76,255 79,437 79,437 -
Announcement Date 25/02/21 24/02/22 28/02/23 27/02/24 25/02/25 - - -
1USD in Million2USD
Estimates

P/E ratio, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
429.46x18.28x73.06x-.--% 50.53B
45.1x8.39x34.9x0.44% 343B
41.07x3.47x20.75x1.3% 271B
21.55x5.38x25.55x0.71% 144B
73.94x7.02x35.9x0.59% 101B
23.85x2.01x16.65x1.62% 99.09B
25.58x2.54x18x1.34% 95.18B
29.73x2.24x16.14x1.71% 83.19B
36.13x3.43x19.06x1.39% 64.81B
-247.42x85.34x-469.26x-.--% 51.44B
Average 47.90x 13.81x -20.93x 0.91% 130.3B
Weighted average by Cap. 42.79x 8.80x 7.97x 0.91%
See all sector valuations

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

  1. Stock Market
  2. Equities
  3. AXON Stock
  4. Valuation Axon Enterprise, Inc.