Valuation AddLife AB

Stocks

Market Closed - Nasdaq Stockholm Other stock markets 12:00:00 2026-07-24 EDT			5-day change	1st Jan Change
157.50 ^SEK	+1.16%		-5.91%	-1.01%

07-20	SB1 Markets raises its target price for Addlife to 208 kronor (204), reiterates buy	FW
07-17	Handelsbanken raises Addlife target price to 200 kronor (192), reiterates buy - BN	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	46,512	13,229	13,331	16,732	19,389	19,194	-	-
Change	-	-71.56%	0.77%	25.51%	15.88%	-1.01%	-	-
Enterprise Value (EV) ¹	50,269	13,229	18,523	21,652	23,437	22,782	22,107	21,379
Change	-	-73.68%	40.02%	16.89%	8.24%	-2.79%	-2.96%	-3.29%
P/E	63.5x	27.5x	70.1x	66.7x	34.7x	35.9x	28.3x	25.4x
PBR	10.8x	-	2.69x	2.95x	3.56x	3.24x	3x	2.78x
PEG	-	-0.8x	-1.2x	2.1x	0x	-8.1x	1x	2.2x
Capitalization / Revenue	5.82x	1.46x	1.38x	1.63x	1.86x	1.76x	1.65x	1.57x
EV / Revenue	6.29x	1.46x	1.91x	2.1x	2.24x	2.09x	1.9x	1.75x
EV / EBITDA	34.1x	8.65x	12.3x	14.1x	13x	13.1x	11.8x	10.8x
EV / EBIT	50.5x	16.4x	31.7x	30x	23.6x	24.2x	20.8x	18.5x
EV / FCF	57.4x	-	40.6x	26.6x	20.6x	27.4x	20.5x	18.4x
FCF Yield	1.74%	-	2.46%	3.76%	4.86%	3.66%	4.87%	5.44%
Dividend per Share ²	2	-	0.5	0.75	1.5	1.68	2.057	2.293
Rate of return	0.52%	-	0.46%	0.55%	0.94%	1.07%	1.31%	1.46%
EPS ²	6.01	3.95	1.56	2.06	4.59	4.387	5.573	6.207
Distribution rate	33.3%	-	32.1%	36.4%	32.7%	38.3%	36.9%	36.9%
Net sales ¹	7,993	9,084	9,685	10,286	10,442	10,903	11,617	12,232
EBITDA ¹	1,474	1,530	1,504	1,533	1,802	1,739	1,876	1,982
EBIT ¹	996	808	585	721	993	941	1,065	1,157
Net income ¹	719	480	190	252	560	534.6	679.1	756.1
Net Debt ¹	3,757	-	5,192	4,920	4,048	3,588	2,913	2,186
Reference price ²	381.40	108.60	109.40	137.30	159.10	157.50	157.50	157.50
Nbr of stocks (in thousands)	121,952	121,812	121,857	121,864	121,864	121,864	-	-
Announcement Date	2/4/22	2/2/23	2/2/24	2/5/25	2/4/26	-	-	-

¹SEK in Million²SEK

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
ADDLIFE AB	35.49x	2.07x	12.98x	1.08%	1.94B
ABBOTT LABORATORIES	28.57x	3.95x	15.37x	2.57%	175B
MEDTRONIC PLC	18.61x	3.27x	11.49x	3.63%	105B
CENCORA, INC.	16.97x	0.19x	11.99x	0.78%	59.35B
HOYA CORPORATION	31.34x	7.61x	19.89x	1.28%	50.71B
BECTON, DICKINSON AND COMPANY	38.12x	3.05x	10.41x	2.52%	42.15B
MEDLINE INC.	36.08x	1.33x	11.7x	0.27%	31.82B
DEXCOM, INC.	28.79x	5.12x	16.34x	-.--%	27.2B
WEST PHARMACEUTICAL SERVICES, INC.	41.9x	7.46x	26.85x	0.25%	25.11B
STERIS PLC	23.19x	3.39x	12.2x	1.25%	20.53B
Average	29.91x	3.75x	14.92x	1.36%	53.93B
Weighted average by Cap.	27.25x	3.72x	14.52x	2.02%