Company Valuation: BlincVision AB

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 181.4 381 164.4 46.14 156.2 159.8
Change - 110.05% -56.83% -71.94% 238.45% 2.32%
Enterprise Value (EV) 1 145.4 355.1 174.2 36.03 148.1 128.9
Change - 144.26% -50.94% -79.32% 311.16% -12.96%
P/E -3.93x -7.12x -5.04x -0.41x -3.65x -2.94x
PBR 5.29x 5.18x 3.4x 1.6x 6.06x 2.69x
PEG - 0.2x 0.1x -0x 0x 0.1x
Capitalization / Revenue 46.9x 38.5x 53.2x 18x 39.5x 21.6x
EV / Revenue 37.6x 35.9x 56.4x 14.1x 37.5x 17.4x
EV / EBITDA -4.92x -10.5x -6.05x -1.04x -4.19x -3.29x
EV / EBIT -4.89x -10.4x -5.93x -1.03x -4.14x -3.25x
EV / FCF -7.07x -9.35x -7.54x -1.91x -4.75x -4.15x
FCF Yield -14.1% -10.7% -13.3% -52.2% -21.1% -24.1%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.2722 -0.17 -0.1 -0.15 -0.04 -0.0243
Distribution rate - - - - - -
Net sales 1 3.871 9.903 3.091 2.564 3.951 7.394
EBITDA 1 -29.57 -33.69 -28.8 -34.53 -35.34 -39.15
EBIT 1 -29.72 -33.99 -29.37 -35.05 -35.81 -39.68
Net income 1 -34.89 -44.73 -32.29 -73.15 -39.12 -46.41
Net Debt 1 -35.98 -25.86 9.753 -10.11 -8.026 -30.86
Reference price 2 1.0700 1.2100 0.5040 0.0611 0.1458 0.0714
Nbr of stocks (in thousands) 169,503 314,853 326,289 755,146 1,071,033 2,237,903
Announcement Date 4/8/21 4/7/22 4/19/23 4/30/24 4/25/25 4/22/26
1SEK in Million2SEK
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 25.72M
24.38x9x14.65x0.81% 3,567B
113.92x49.17x79.81x-.--% 415B
438.65x18.86x74.29x-.--% 88.81B
67.37x14.21x29.97x-.--% 89.08B
153.12x8.95x22.84x-.--% 79.12B
40.29x2.04x16.24x-.--% 73.16B
126.04x5.18x24.99x-.--% 45.18B
160.03x5.08x19.53x-.--% 40.08B
26.68x5.46x26.22x-.--% 35.11B
Average 127.83x 13.10x 34.28x 0.09% 443.21B
Weighted average by Cap. 46.76x 12.84x 22.66x 0.65%

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. BLINC B Stock
  4. Valuation BlincVision AB