Valuation C-Rad AB

Stocks

Market Closed - Nasdaq Stockholm 12:00:00 2026-10-23 EDT			5-day change	1st Jan Change
21.00 ^SEK	-4.55%		-26.32%	-34.27%

10-22	C-Rad AB Reports Earnings Results for the Third Quarter and Nine Months Ended September 30, 2026	CI
10-22	Pareto Securities lowers its price target for C-Rad to SEK 35 (42), reiterates buy	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	1,880	1,287	1,421	1,007	1,073	709.1	-	-
Change	-	-31.57%	10.47%	-29.12%	6.5%	-33.9%	-	-
Enterprise Value (EV) ¹	1,758	1,165	1,292	856.5	901.6	551.2	507.8	461.9
Change	-	-33.74%	10.92%	-33.7%	5.28%	-38.86%	-7.88%	-9.04%
P/E	75.3x	173x	31x	18x	103x	12.5x	10.7x	8.52x
PBR	8.13x	5.31x	5.06x	3.12x	3.11x	1.84x	1.64x	1.44x
PEG	-	-2.5x	0x	0.8x	-1.3x	0x	0.7x	0.3x
Capitalization / Revenue	7.2x	4.27x	3.35x	2.15x	2.43x	1.71x	1.56x	1.44x
EV / Revenue	6.73x	3.87x	3.04x	1.83x	2.04x	1.33x	1.12x	0.94x
EV / EBITDA	38.5x	32.2x	19.5x	10.7x	16.3x	7.05x	5.15x	3.94x
EV / EBIT	48.8x	44.6x	22.5x	12.2x	20x	8.67x	6.12x	4.43x
EV / FCF	143x	-760x	78.8x	36.6x	17.9x	12.4x	8.31x	6.77x
FCF Yield	0.7%	-0.13%	1.27%	2.73%	5.58%	8.07%	12%	14.8%
Dividend per Share ²	-	-	-	-	0.1	0.45	0.55	0.7
Rate of return	-	-	-	-	0.31%	2.14%	2.62%	3.33%
EPS ²	0.74	0.22	1.36	1.67	0.31	1.686	1.96	2.465
Distribution rate	-	-	-	-	32.3%	26.7%	28.1%	28.4%
Net sales ¹	261.2	301.3	424.6	469	441.9	413.7	454.6	493.9
EBITDA ¹	45.7	36.2	66.4	79.9	55.4	78.18	98.64	117.3
EBIT ¹	36	26.1	57.5	70	45.1	63.58	82.99	104.2
Net income ¹	25.1	7.5	46.1	56.5	10.5	56.83	66.07	83.08
Net Debt ¹	-122.4	-121.9	-129.4	-150.9	-171.2	-157.9	-201.3	-247.2
Reference price ²	55.70	38.10	42.20	30.00	31.95	21.00	21.00	21.00
Nbr of stocks (in thousands)	33,752	33,767	33,678	33,578	33,578	33,767	-	-
Announcement Date	1/27/22	1/26/23	2/8/24	2/7/25	2/12/26	-	-	-

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.($)
C-RAD AB	12.45x	1.33x	7.05x	2.14%	71.43M
THERMO FISHER SCIENTIFIC, INC.	34.53x	5.85x	22.47x	0.28%	249B
DANAHER CORPORATION	36.99x	6.96x	21.81x	0.63%	162B
INTUITIVE SURGICAL, INC.	51.68x	12.65x	27.12x	-.--%	157B
BOSTON SCIENTIFIC CORPORATION	17.34x	3.44x	11.18x	-.--%	66.22B
VEEVA SYSTEMS INC.	49.46x	12.26x	27.02x	-.--%	52.3B
SIEMENS HEALTHINEERS AG	20.5x	2.46x	12.41x	2.46%	52.18B
EDWARDS LIFESCIENCES CORPORATION	35.31x	7.06x	22.39x	-.--%	51.34B
AGILENT TECHNOLOGIES, INC.	33.72x	6.68x	22.73x	0.59%	48.79B
WATERS CORPORATION	79.42x	7.56x	22.95x	-.--%	44.57B
Average	37.14x	6.62x	19.72x	0.61%	88.36B
Weighted average by Cap.	39.06x	7.46x	22.04x	0.37%