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 214x 38.5x 53.2x 18x 39.5x 21.6x
EV / Revenue 172x 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 0.847 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.($)
- - - - 22.05M
26.96x9.94x16.21x0.72% 3,946B
128.17x56.68x92.27x-.--% 478B
19.65x5.66x9.86x1.53% 396B
254.87x22.75x66.61x-.--% 329B
29.49x6.03x18.74x1.26% 274B
2680.2x44.91x146.93x-.--% 275B
98.26x9.75x26.09x-.--% 160B
60.22x16.14x42.53x-.--% 136B
13.62x3.62x7.57x-.--% 96.66B
Average 367.94x 19.50x 47.42x 0.39% 608.93B
Weighted average by Cap. 169.07x 15.46x 31.21x 0.63%

Y-o-Y evolution of P/E

Valuation ratios - P/E - BlincVision AB

Historical PBR trend

Valuation ratios - PBR - BlincVision AB

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - BlincVision AB

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - BlincVision AB

  1. Stock Market
  2. Stocks
  3. BLINC B Stock
  4. Valuation BlincVision AB