Valuation Betsson B Nasdaq Stockholm

Stocks

End-of-day quote Nasdaq Stockholm Other stock markets 2024-02-05			5-day change	1st Jan Change
114.40 ^SEK	-1.29%		+0.88%	+5.44%

08-03	Betsson AB (OM:BETS B) acquired B2C business licensed in Canada from Rhino Entertainment Group Ltd.	CI
08-03	Betsson Finalizes Purchase of Rhino Entertainment's Canada-licensed B2C Operations	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	7,476	11,597	14,896	19,768	20,117	12,211	-	-
Change	-	55.11%	28.45%	32.71%	1.77%	-39.3%	-	-
Enterprise Value (EV) ¹	7,502	11,597	14,220	18,186	18,439	10,870	10,085	9,230
Change	-	54.58%	22.62%	27.89%	1.39%	-41.05%	-7.22%	-8.47%
P/E	6.92x	8.75x	7.47x	9.59x	10.8x	9.33x	8.16x	7.41x
PBR	1.28x	-	1.72x	2.01x	2.15x	1.28x	1.19x	1.1x
PEG	-	0.4x	0.1x	3.16x	-1.28x	-0.3x	0.6x	0.7x
Capitalization / Revenue	1.12x	1.34x	1.39x	1.58x	1.58x	0.91x	0.86x	0.82x
EV / Revenue	1.12x	1.34x	1.33x	1.45x	1.45x	0.81x	0.71x	0.62x
EV / EBITDA	4.81x	6.04x	4.81x	5.08x	5.53x	4.3x	3.69x	3.14x
EV / EBIT	6.28x	7.93x	6x	6.25x	6.86x	6.02x	5.07x	4.26x
EV / FCF	10.3x	-	6.68x	8.95x	11.5x	7.78x	6.11x	5.13x
FCF Yield	9.68%	-	15%	11.2%	8.72%	12.9%	16.4%	19.5%
Dividend per Share ²	3.94	-	7.264	7.433	7.025	4.941	5.593	6.084
Rate of return	7.21%	-	6.69%	5.18%	4.76%	5.48%	6.2%	6.74%
EPS ²	7.9	9.692	14.53	14.97	13.7	9.678	11.06	12.18
Distribution rate	49.9%	-	50%	49.7%	51.3%	51.1%	50.5%	50%
Net sales ¹	6,672	8,658	10,678	12,549	12,714	13,406	14,162	14,974
EBITDA ¹	1,560	1,921	2,958	3,583	3,332	2,530	2,736	2,940
EBIT ¹	1,194	1,462	2,371	2,911	2,688	1,806	1,988	2,165
Net income ¹	1,080	1,332	1,997	2,056	1,884	1,323	1,516	1,663
Net Debt ¹	26	-	-675.7	-1,582	-1,678	-1,341	-2,126	-2,981
Reference price ²	54.65	84.77	108.50	143.60	147.70	90.25	90.25	90.25
Nbr of stocks (in thousands)	136,801	136,801	137,286	137,659	136,202	135,305	-	-
Announcement Date	2/10/22	2/14/23	2/15/24	2/6/25	2/5/26	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
ARISTOCRAT LEISURE LIMITED	25.46x	6.56x	15.36x	1.53%	27.7B
GALAXY ENTERTAINMENT GROUP LIMITED	13.41x	2.22x	7.89x	4.7%	18.34B
FLUTTER ENTERTAINMENT PLC	285.13x	1.47x	9.87x	-.--%	16.44B
EVOLUTION AB	12.6x	5.71x	8.66x	4.02%	14.79B
SANDS CHINA LTD.	14.8x	2.46x	9.24x	7%	14.65B
DRAFTKINGS INC.	158.51x	1.86x	16.88x	-.--%	11.93B
THE LOTTERY CORPORATION LIMITED	35.43x	3.86x	19.26x	2.93%	8.58B
SUPER GROUP (SGHC) LIMITED	15.29x	2.26x	8.29x	2.38%	6.63B
Average	70.08x	3.30x	11.93x	2.82%	14.88B
Weighted average by Cap.	70.04x	3.67x	11.91x	2.78%