|
Market Closed -
OTC Markets
11:24:04 2025-11-20 EST
|
5-day change | 1st Jan Change | ||
| 3.500 USD | +8.70% |
|
-8.62% | - |
| 08-12 | Octave slid after earnings report, OMXS30 index down 0.2% | FW |
| 08-12 | Acast CFO Anders Hägg buys shares for 0.2m kronor | 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 | 6,587 | - | - |
| Change | - | -71.18% | 52.29% | 57.16% | 120.48% | 5.09% | - | - |
| Enterprise Value (EV) 1 | 2,780 | 348.8 | 1,071 | 2,270 | 5,814 | 5,897 | 5,653 | 5,294 |
| Change | - | -87.45% | 207.18% | 111.9% | 156.09% | 1.44% | -4.15% | -6.35% |
| P/E | -12.1x | -4.13x | -10.1x | 37.4x | -55.4x | 41.3x | 25.2x | 17.5x |
| PBR | 2.43x | 0.9x | 1.58x | 2.24x | 5.31x | 5.05x | 4.19x | 3.36x |
| PEG | - | 0.2x | 0.3x | -0x | 0x | -0x | 0.4x | 0.4x |
| Capitalization / Revenue | 4.02x | 0.85x | 1.11x | 1.46x | 2.49x | 2.12x | 1.85x | 1.64x |
| EV / Revenue | 2.71x | 0.25x | 0.65x | 1.17x | 2.31x | 1.9x | 1.58x | 1.32x |
| EV / EBITDA | -18.5x | -1.28x | -5.72x | 93.4x | 80.3x | 21.5x | 13.7x | 9.68x |
| EV / EBIT | -14.6x | -1.06x | -4.14x | -39.5x | -322x | 34.5x | 18.6x | 12.3x |
| EV / FCF | -19.7x | - | - | - | -184x | 28.4x | 20.3x | 13.7x |
| FCF Yield | -5.07% | - | - | - | -0.54% | 3.52% | 4.94% | 7.28% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | -1.91 | -1.59 | -0.99 | 0.42 | -0.62 | 0.875 | 1.435 | 2.06 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 1,026 | 1,390 | 1,636 | 1,944 | 2,517 | 3,111 | 3,569 | 4,022 |
| EBITDA 1 | -150.5 | -272.3 | -187.3 | 24.31 | 72.36 | 274 | 414 | 547 |
| EBIT 1 | -190.5 | -330 | -258.6 | -57.51 | -18.04 | 171 | 304.5 | 430.5 |
| Net income 1 | -300.4 | -286.4 | -179.7 | 78.22 | -112.4 | 171.5 | 281 | 403 |
| Net Debt 1 | -1,342 | -839 | -737.5 | -572.6 | -454 | -689.5 | -934 | -1,293 |
| Reference price 2 | 23.06 | 6.56 | 9.99 | 15.70 | 34.35 | 36.10 | 36.10 | 36.10 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 15.26x | 4.07x | 9.33x | 1.36% | 503B | |
| 21.81x | 6.45x | 19.38x | -.--% | 325B | |
| 23.15x | 2.72x | 13.83x | -.--% | 155B | |
| 34.79x | 6.9x | 19.41x | -.--% | 109B | |
| 2.98x | 94.15x | 2.85x | 0.13% | 108B | |
| 36.29x | 4.22x | 27.9x | -.--% | 105B | |
| 84.95x | 5x | 23.87x | -.--% | 94.03B | |
| 10.34x | 7.81x | 91.18x | 0.65% | 91.49B | |
| 8.41x | 2.71x | 58.75x | 0.75% | 36.66B | |
| Average | 26.44x | 14.89x | 29.61x | 0.32% | 169.73B | |
| Weighted average by Cap. | 23.26x | 11.24x | 20.45x | 0.52% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- ACAST Stock
- ACAS.F Stock
- Valuation Acast AB
Select your edition
All financial news and data tailored to specific country editions
