|
Delayed
Nasdaq Stockholm
13:00:00 2026-10-28 EDT
|
5-day change | 1st Jan Change | ||
| 82.00 SEK | 0.00% |
|
-2.38% | -22.27% |
| 10-28 | ABG brokers block trade equal to 1.4 percent of shares in CAG Group | FW |
| 10-23 | CAG Group's CEO Peter Strömberg buys shares for SEK 0.5m | FW |
Company Valuation: CAG Group AB
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 683.4 | 630.7 | 723.9 | 781.3 | 756.2 | 604.7 | - | - |
| Change | - | -7.71% | 14.77% | 7.92% | -3.21% | -20.04% | - | - |
| Enterprise Value (EV) 1 | 660 | 630.7 | 723.9 | 781.3 | 654.1 | 563.7 | 542.7 | 511.7 |
| Change | - | -4.43% | 14.77% | 7.92% | -16.28% | -13.82% | -3.73% | -5.71% |
| P/E | 22.5x | - | 13.5x | - | 15.8x | 13.2x | 9.73x | 8.68x |
| PBR | 2.92x | 2.32x | - | - | 2.25x | 1.63x | 1.49x | 1.36x |
| PEG | - | - | - | - | - | -1.91x | 0.3x | 0.7x |
| Capitalization / Revenue | 1.05x | 0.79x | - | 0.9x | 0.89x | 0.67x | 0.63x | 0.61x |
| EV / Revenue | 1.01x | 0.79x | - | 0.9x | 0.77x | 0.63x | 0.57x | 0.51x |
| EV / EBITDA | 8.45x | 6.61x | - | 7.98x | 6.72x | 5.87x | 4.8x | 4.13x |
| EV / EBIT | 12.7x | 8.63x | - | 11.7x | 9.68x | 7.52x | 5.84x | 5.02x |
| EV / FCF | 12.9x | 7.19x | - | 9.95x | 7.72x | 6.33x | 8.61x | 6.91x |
| FCF Yield | 7.72% | 13.9% | - | 10% | 13% | 15.8% | 11.6% | 14.5% |
| Dividend per Share 2 | 3.1 | 3.6 | - | 4.1 | 4.3 | 4.25 | 4.6 | 4.6 |
| Rate of return | 3.2% | 4.09% | - | 3.76% | 4.08% | 5.18% | 5.61% | 5.61% |
| EPS 2 | 4.32 | - | 7.46 | - | 6.67 | 6.21 | 8.43 | 9.45 |
| Distribution rate | 71.8% | - | - | - | 64.5% | 68.4% | 54.6% | 48.7% |
| Net sales 1 | 653 | 799.6 | - | 872.1 | 845 | 900 | 959 | 997 |
| EBITDA 1 | 78.08 | 95.42 | - | 97.9 | 97.26 | 96 | 113 | 124 |
| EBIT 1 | 52.15 | 73.09 | - | 66.84 | 67.6 | 75 | 93 | 102 |
| Net income 1 | 30.28 | - | 53.44 | - | 47.79 | 46 | 62 | 70 |
| Net Debt 1 | -23.41 | - | - | - | -102.1 | -41 | -62 | -93 |
| Reference price 2 | 97.00 | 88.00 | 101.00 | 109.00 | 105.50 | 82.00 | 82.00 | 82.00 |
| Nbr of stocks (in thousands) | 7,045 | 7,168 | 7,168 | 7,168 | 7,168 | 7,374 | - | - |
| Announcement Date | 2/24/22 | 2/23/23 | 2/20/24 | 2/20/25 | 2/19/26 | - | - | - |
1SEK in Million2SEK
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 13.2x | 0.63x | 5.87x | 5.18% | 60.97M | |
| 25.33x | 4.08x | 14.17x | 2.67% | 239B | |
| 23.17x | 4.86x | 11.92x | 0.71% | 199B | |
| 16.62x | 1.89x | 9.72x | 2.85% | 144B | |
| -135.05x | 18.59x | 102.21x | -.--% | 120B | |
| -549.83x | 39.07x | 160.49x | -.--% | 113B | |
| 16.04x | 2.89x | 11.15x | 5.02% | 93.45B | |
| 22.42x | 5.82x | 14.3x | 2.52% | 66.94B | |
| 14.75x | 2.13x | 9.07x | 5.16% | 47.77B | |
| 24.9x | 2.07x | 13.12x | 1.25% | 48.79B | |
| Average | -52.84x | 8.20x | 35.20x | 2.54% | 107.27B | |
| Weighted average by Cap. | -56.49x | 9.08x | 37.94x | 1.99% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- CAG Stock
- Valuation CAG Group AB
Select your edition
All financial news and data tailored to specific country editions
