Company Valuation: Adverty AB

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 283.2 102 41.48 271.7 7.158 24.75
Change - -63.99% -59.33% 554.91% -97.37% 245.85%
Enterprise Value (EV) 1 265.9 96.82 39.57 282.7 0.4236 37.14
Change - -63.59% -59.13% 614.45% -99.85% 8,668.2%
P/E -18.8x -4.64x -1.72x -29.4x -2.31x -1.52x
PBR 9.36x 5.66x 1.57x 16x 3.62x 2.5x
PEG - -0.1x 0.1x 0.5x 0x 0x
Capitalization / Revenue 178x 21.4x 2.49x 5.36x 0.22x 0.73x
EV / Revenue 167x 20.3x 2.37x 5.58x 0.01x 1.1x
EV / EBITDA -17.9x -4.44x -1.65x -37.7x -0.03x -2.8x
EV / EBIT -17.6x -4.39x -1.63x -36.6x -0.03x -2.8x
EV / FCF -16.5x -6.82x -1.47x -29.7x 0.32x -3.07x
FCF Yield -6.08% -14.7% -67.9% -3.37% 308% -32.6%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.7407 -0.97 -0.76 -0.29 -0.0976 -0.0296
Distribution rate - - - - - -
Net sales 1 1.59 4.769 16.68 50.69 31.84 33.68
EBITDA 1 -14.89 -21.82 -24.04 -7.49 -16.32 -13.25
EBIT 1 -15.07 -22.03 -24.26 -7.718 -16.44 -13.28
Net income 1 -15.09 -22.04 -24.31 -9.34 -20.03 -16.29
Net Debt 1 -17.3 -5.181 -1.908 11.07 -6.734 12.39
Reference price 2 13.9000 4.5050 1.3040 8.5400 0.2250 0.0450
Nbr of stocks (in thousands) 20,376 22,642 31,812 31,812 31,812 550,103
Announcement Date 4/22/21 4/6/22 4/3/23 3/22/24 4/8/25 4/8/26
1SEK in Million2SEK
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 10.51M
15.2x4.1x8.59x-.--% 109B
19.46x12.4x14.76x-.--% 102B
30.03x6.42x15.56x-.--% 53.59B
47.95x4.43x13.33x-.--% 49.4B
16.39x5.87x14.99x0.87% 40.73B
17.44x6.65x13.59x-.--% 16.78B
25.12x2.32x13.38x-.--% 14.19B
26.74x - - 3.64% 10.64B
78.01x4.74x19.38x-.--% 10.4B
Average 30.70x 5.86x 14.20x 0.5% 40.75B
Weighted average by Cap. 24.65x 6.84x 13.04x 0.18%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. ADVT Stock
  4. Valuation Adverty AB