|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 37.30 SEK | -4.36% |
|
-5.57% | +8.59% |
| 07-15 | SB1 Markets raises Acast target price to 46 kronor (45), reiterates buy | FW |
| 07-09 | DNB Carnegie raises Acast target price to 50 kronor (37), reiterates buy | FW |
Company Valuation: Acast AB
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 4,122 | 1,188 | 1,809 | 2,843 | 6,268 | 6,806 | - | - |
| Change | - | -71.18% | 52.29% | 57.16% | 120.48% | 8.59% | - | - |
| Enterprise Value (EV) 1 | 2,780 | 348.8 | 1,071 | 2,270 | 5,814 | 6,127 | 5,892 | 5,547 |
| Change | - | -87.45% | 207.18% | 111.9% | 156.09% | 5.39% | -3.83% | -5.85% |
| P/E | -12.1x | -4.13x | -10.1x | 37.4x | -55.4x | 42.6x | 26.5x | 18.5x |
| PBR | 2.43x | 0.9x | 1.58x | 2.24x | 5.31x | 5.2x | 4.32x | 3.48x |
| PEG | - | 0.2x | 0.3x | -0x | 0x | -0x | 0.4x | 0.4x |
| Capitalization / Revenue | 4.02x | 0.85x | 1.11x | 1.46x | 2.49x | 2.24x | 1.94x | 1.72x |
| EV / Revenue | 2.71x | 0.25x | 0.65x | 1.17x | 2.31x | 2.02x | 1.68x | 1.4x |
| EV / EBITDA | -18.5x | -1.28x | -5.72x | 93.4x | 80.3x | 23.4x | 14.5x | 10.4x |
| EV / EBIT | -14.6x | -1.06x | -4.14x | -39.5x | -322x | 37.7x | 19.7x | 13.2x |
| EV / FCF | -19.7x | - | - | - | -184x | 31.2x | 21.7x | 14.9x |
| FCF Yield | -5.07% | - | - | - | -0.54% | 3.21% | 4.61% | 6.71% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | -1.91 | -1.59 | -0.99 | 0.42 | -0.62 | 0.875 | 1.41 | 2.015 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 1,026 | 1,390 | 1,636 | 1,944 | 2,517 | 3,035 | 3,504 | 3,958 |
| EBITDA 1 | -150.5 | -272.3 | -187.3 | 24.31 | 72.36 | 262 | 405 | 533.5 |
| EBIT 1 | -190.5 | -330 | -258.6 | -57.51 | -18.04 | 162.5 | 299.5 | 421 |
| Net income 1 | -300.4 | -286.4 | -179.7 | 78.22 | -112.4 | 171 | 275 | 392.5 |
| Net Debt 1 | -1,342 | -839 | -737.5 | -572.6 | -454 | -679 | -913.5 | -1,258 |
| Reference price 2 | 23.06 | 6.56 | 9.99 | 15.70 | 34.35 | 37.30 | 37.30 | 37.30 |
| Nbr of stocks (in thousands) | 178,731 | 181,068 | 181,068 | 181,068 | 182,465 | 182,465 | - | - |
| Announcement Date | 2/11/22 | 2/15/23 | 2/12/24 | 2/12/25 | 2/11/26 | - | - | - |
1SEK in Million2SEK
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 42.63x | 2.02x | 23.39x | - | 706M | |
| 15.54x | 4.23x | 9.89x | 1.33% | 529B | |
| 19.36x | 5.7x | 17.13x | -.--% | 287B | |
| 23.89x | 2.55x | 13.16x | -.--% | 147B | |
| 4.19x | 88.17x | 3.19x | 0.13% | 107B | |
| 32.68x | 3.97x | 26.09x | -.--% | 98.32B | |
| 10.62x | 8.01x | 90.39x | 0.63% | 93.2B | |
| 28.73x | 5.42x | 15.3x | -.--% | 86.64B | |
| 72.4x | 4.23x | 20.67x | -.--% | 80.23B | |
| 8.61x | 2.88x | 42.46x | 0.72% | 38.4B | |
| Average | 25.86x | 12.72x | 26.17x | 0.31% | 146.8B | |
| Weighted average by Cap. | 20.85x | 10.74x | 19.11x | 0.55% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- ACAST Stock
- Valuation Acast AB
Select your edition
All financial news and data tailored to specific country editions
