Company Valuation: BrightBid Group

Data adjusted to current consolidation scope
Fiscal Period: December 2018 2019 2020 2021 2022 2023
Market Cap 1 247.8 275.7 288.7 274.9 75.28 126.3
Change - 11.28% 4.71% -4.79% -72.61% 67.78%
Enterprise Value (EV) 1 246.3 280.8 357.4 -20.29 -32.98 113.7
Change - 13.99% 27.27% -105.68% -62.55% 444.75%
P/E -44.1x -353x 10.3x 2.97x 1.04x -6.37x
PBR 5.94x 3.3x 1.04x 0.74x 0.6x 7.81x
PEG - 3.9x -0x 0x -0x 0x
Capitalization / Revenue 3.96x 2.59x 1.63x 3.98x 5.23x 2.19x
EV / Revenue 3.93x 2.63x 2.01x -0.29x -2.29x 1.97x
EV / EBITDA -912x 38.9x 18.4x 1.7x 1.17x -2.3x
EV / EBIT -69.3x 103x -184x 0.7x 0.9x -1.96x
EV / FCF -456x -107x 24.3x 1.71x 1.15x -9x
FCF Yield -0.22% -0.93% 4.12% 58.5% 87.2% -11.1%
Dividend per Share 2 - - - 48 6.83 -
Rate of return - - - 115% 59.8% -
EPS 2 -1.944 -0.2043 4.268 14.03 11.01 -3.006
Distribution rate - - - 342% 62.1% -
Net sales 1 62.62 106.6 177.6 69.1 14.4 57.7
EBITDA 1 -0.27 7.219 19.43 -11.94 -28.16 -49.53
EBIT 1 -3.555 2.72 -1.947 -28.79 -36.67 -58.12
Net income 1 -4.394 -0.7 27.21 92.49 72.54 -60.95
Net Debt 1 -1.446 5.074 68.67 -295.2 -108.3 -12.59
Reference price 2 85.80 72.20 43.80 41.70 11.42 19.16
Nbr of stocks (in thousands) 2,888 3,819 6,592 6,592 6,592 6,592
Announcement Date 4/11/19 4/23/20 4/23/21 4/29/22 4/20/23 4/25/24
1SEK in Million2SEK
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 11.6M
21.83x6.46x19.4x-.--% 326B
23.01x2.71x13.79x-.--% 155B
38.22x4.48x29.65x-.--% 112B
34.37x6.78x19.06x-.--% 107B
2.8x74.2x2.07x0.15% 102B
81.15x4.87x23.2x-.--% 91.74B
10.25x7.64x91.63x0.66% 91.17B
8.19x3.12x64.55x0.73% 35.68B
192.2x2.93x85.54x-.--% 31.43B
Average 45.78x 12.58x 38.77x 0.17% 105.13B
Weighted average by Cap. 31.98x 12.04x 28.05x 0.1%

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. BRIGHT Stock
  4. Valuation BrightBid Group