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 (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 19.41M
25.38x9.37x15.27x0.78% 3,711B
114.21x49.7x80.66x-.--% 419B
60.91x12.87x27.14x-.--% 80.61B
377.46x16.1x63.63x-.--% 76.46B
99.15x8.46x21.44x-.--% 75.47B
37.81x1.89x15.11x-.--% 68.65B
191.6x6.11x23.61x-.--% 47.99B
112.02x4.6x22.35x-.--% 40.14B
27.12x5.59x26.85x-.--% 35.78B
Average 116.18x 12.74x 32.89x 0.09% 455.46B
Weighted average by Cap. 44.03x 13.02x 22.65x 0.64%

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
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!