|
Market Closed -
Nasdaq Stockholm
12:00:00 2026-10-19 EDT
|
5-day change | 1st Jan Change | ||
| 185.00 SEK | +1.93% |
|
+9.47% | +16.28% |
| 10-19 | SB1 Markets still sees buying opportunity in AddLife after share price rise, raises target price | FW |
| 10-19 | SB1 Markets raises price target for AddLife to SEK 212 (208), reiterates buy | FW |
Company Valuation: AddLife AB
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 | 22,545 | - | - |
| Change | - | -71.56% | 0.77% | 25.51% | 15.88% | 16.28% | - | - |
| Enterprise Value (EV) 1 | 50,269 | 13,229 | 18,523 | 21,652 | 23,437 | 26,574 | 26,084 | 25,517 |
| Change | - | -73.68% | 40.02% | 16.89% | 8.24% | 13.39% | -1.84% | -2.17% |
| P/E | 63.5x | 27.5x | 70.1x | 66.7x | 34.7x | 42.1x | 32.8x | 29.1x |
| PBR | 10.8x | - | 2.69x | 2.95x | 3.56x | 3.83x | 3.53x | 3.26x |
| PEG | - | -0.8x | -1.2x | 2.1x | 0x | -9.78x | 1.2x | 2.3x |
| Capitalization / Revenue | 5.82x | 1.46x | 1.38x | 1.63x | 1.86x | 2.05x | 1.9x | 1.79x |
| EV / Revenue | 6.29x | 1.46x | 1.91x | 2.1x | 2.24x | 2.42x | 2.2x | 2.03x |
| EV / EBITDA | 34.1x | 8.65x | 12.3x | 14.1x | 13x | 15.2x | 13.6x | 12.4x |
| EV / EBIT | 50.5x | 16.4x | 31.7x | 30x | 23.6x | 28x | 24x | 21.3x |
| EV / FCF | 57.4x | - | 40.6x | 26.6x | 20.6x | 29.8x | 25.4x | 22.3x |
| FCF Yield | 1.74% | - | 2.46% | 3.76% | 4.86% | 3.36% | 3.94% | 4.49% |
| Dividend per Share 2 | 2 | - | 0.5 | 0.75 | 1.5 | 1.687 | 2.097 | 2.35 |
| Rate of return | 0.52% | - | 0.46% | 0.55% | 0.94% | 0.91% | 1.13% | 1.27% |
| EPS 2 | 6.01 | 3.95 | 1.56 | 2.06 | 4.59 | 4.392 | 5.638 | 6.35 |
| Distribution rate | 33.3% | - | 32.1% | 36.4% | 32.7% | 38.4% | 37.2% | 37% |
| Net sales 1 | 7,993 | 9,084 | 9,685 | 10,286 | 10,442 | 10,983 | 11,855 | 12,586 |
| EBITDA 1 | 1,474 | 1,530 | 1,504 | 1,533 | 1,802 | 1,754 | 1,923 | 2,066 |
| EBIT 1 | 996 | 808 | 585 | 721 | 993 | 950.5 | 1,086 | 1,195 |
| Net income 1 | 719 | 480 | 190 | 252 | 560 | 535.8 | 686.4 | 772.9 |
| Net Debt 1 | 3,757 | - | 5,192 | 4,920 | 4,048 | 4,029 | 3,540 | 2,972 |
| Reference price 2 | 381.40 | 108.60 | 109.40 | 137.30 | 159.10 | 185.00 | 185.00 | 185.00 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 41.32x | 2.38x | 14.91x | 0.93% | 2.23B | |
| 30.95x | 4.09x | 15.82x | 2.45% | 181B | |
| 20.26x | 3.52x | 12.59x | 2.99% | 116B | |
| 22.98x | 4.5x | 15.69x | 1.22% | 113B | |
| 27.35x | 2.68x | 10.75x | 2.64% | 79.83B | |
| 18.7x | 0.22x | 13.49x | 0.7% | 65.06B | |
| 31.17x | 7.75x | 19.98x | 1.28% | 54.35B | |
| 36.95x | 3.53x | 12.1x | 2.05% | 52.23B | |
| 37.95x | 9.42x | 26.36x | -.--% | 44.15B | |
| 34.57x | 6.06x | 19.03x | -.--% | 32.47B | |
| Average | 30.22x | 4.41x | 16.07x | 1.43% | 74.08B | |
| Weighted average by Cap. | 27.64x | 4.20x | 15.35x | 1.84% |
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
- Stock Market
- Stocks
- ALIF B Stock
- Valuation AddLife AB
Select your edition
All financial news and data tailored to specific country editions
