|
Real-time Estimate
Cboe Europe
03:18:13 2026-09-23 EDT
|
5-day change | 1st Jan Change | ||
| 167.50 SEK | -0.95% |
|
+0.18% | +60.09% |
| 09-17 | 12 stocks have so far today posted a new 52-week high on the Stockholm Stock Exchange | FW |
| 09-17 | Mildef and Vitec are Swedbank's new small-cap favorites, Asker and Logistea are dropped | FW |
Company Valuation: Asmodee
Data adjusted to current consolidation scope
| Fiscal Period: March | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|
| Market Cap 1 | 1,971 | 2,265 | 3,549 | - | - |
| Change | - | 14.91% | 56.69% | - | - |
| Enterprise Value (EV) 1 | 2,381 | 2,522 | 3,977 | 3,866 | 3,650 |
| Change | - | 5.95% | 57.69% | -2.8% | -5.6% |
| P/E | 307x | 81.7x | 20.5x | 19.1x | 18.4x |
| PBR | 1.05x | 1.2x | 1.73x | 1.61x | 1.5x |
| PEG | - | 0x | 0x | 2.48x | 5.27x |
| Capitalization / Revenue | 1.44x | 1.35x | 1.85x | 1.82x | 1.74x |
| EV / Revenue | 1.74x | 1.5x | 2.07x | 1.99x | 1.79x |
| EV / EBITDA | 10.4x | 8.84x | 11.5x | 11x | 9.94x |
| EV / EBIT | 12x | 9.8x | 12.7x | 12.2x | 11.1x |
| EV / FCF | 14.2x | 12x | 20.8x | 16.4x | 15.7x |
| FCF Yield | 7.07% | 8.31% | 4.81% | 6.11% | 6.36% |
| Dividend per Share 2 | - | 0.17 | 0.2215 | 0.2073 | 0.2348 |
| Rate of return | - | 1.75% | 1.48% | 1.38% | 1.57% |
| EPS 2 | 0.0275 | 0.1186 | 0.7304 | 0.7866 | 0.8141 |
| Distribution rate | - | 143% | 30.3% | 26.3% | 28.8% |
| Net sales 1 | 1,369 | 1,684 | 1,923 | 1,947 | 2,035 |
| EBITDA 1 | 228.2 | 285.4 | 345.9 | 352.3 | 367 |
| EBIT 1 | 198.2 | 257.3 | 313 | 316.8 | 329.7 |
| Net income 1 | 4.699 | 27.7 | 173.3 | 187.5 | 193.1 |
| Net Debt 1 | 409.8 | 257.5 | 428.7 | 317.2 | 100.9 |
| Reference price 2 | 8.43 | 9.69 | 14.99 | 14.99 | 14.99 |
| Nbr of stocks (in thousands) | 233,692 | 233,692 | 236,721 | - | - |
| Announcement Date | 5/21/25 | 5/21/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 20.52x | 2.07x | 11.5x | 1.48% | 4.06B | |
| 22.05x | 3.3x | 16.24x | 2.67% | 61.08B | |
| 15.61x | 7.83x | 12.89x | 5.78% | 6.47B | |
| 18.39x | 1x | 8.31x | 1.94% | 2.21B | |
| 15.91x | 2.78x | 9.65x | 1.32% | 1.99B | |
| 31.4x | - | - | - | 376M | |
| 9.22x | 3.74x | 5.19x | 9.15% | 88.54M | |
| Average | 19.02x | 3.45x | 10.63x | 3.72% | 10.9B | |
| Weighted average by Cap. | 21.19x | 3.54x | 15.28x | 2.82% |
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
- ASMDEE B Stock
- Valuation Asmodee
Select your edition
All financial news and data tailored to specific country editions
