|
Real-time Estimate
Cboe Europe
10:41:22 2026-10-28 EDT
|
5-day change | 1st Jan Change | ||
| 677.75 SEK | +2.22% |
|
+0.37% | +9.17% |
| 07:32am | Point72 returns as public short seller in Camurus | FW |
| 10-20 | Pareto raises price target for Camurus to SEK 850, reiterates buy | FW |
Company Valuation: Camurus AB
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 8,268 | 14,000 | 29,926 | 33,296 | 36,738 | 39,455 | - | - |
| Change | - | 69.32% | 113.76% | 11.26% | 10.34% | 7.39% | - | - |
| Enterprise Value (EV) 1 | 7,882 | 13,461 | 28,760 | 30,460 | 33,118 | 34,969 | 33,750 | 31,735 |
| Change | - | 70.77% | 113.66% | 5.91% | 8.73% | 5.59% | -3.49% | -5.97% |
| P/E | -90.8x | 260x | 71.7x | 78.5x | 50.2x | 41.8x | 28x | 17.4x |
| PBR | 9.67x | 14x | 20.7x | 10.2x | 8.73x | 7.58x | 5.93x | 4.39x |
| PEG | - | -2x | 0x | -19.63x | 0.7x | 1.4x | 0.6x | 0.3x |
| Capitalization / Revenue | 13.8x | 14.6x | 17.4x | 17.8x | 16.2x | 13.8x | 10.6x | 7.5x |
| EV / Revenue | 13.1x | 14.1x | 16.8x | 16.3x | 14.6x | 12.3x | 9.06x | 6.03x |
| EV / EBITDA | -80.5x | 159x | 53.3x | 63x | 36.8x | 30.6x | 19.3x | 11.2x |
| EV / EBIT | -71x | 187x | 54.7x | 64.9x | 37.9x | 31.2x | 19.6x | 11.2x |
| EV / FCF | -53.1x | 136x | 48.2x | 84.9x | 45.3x | 45.2x | 28.9x | 15.9x |
| FCF Yield | -1.88% | 0.74% | 2.07% | 1.18% | 2.21% | 2.21% | 3.47% | 6.29% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | -1.66 | 0.97 | 7.5 | 7.2 | 12.26 | 15.86 | 23.68 | 38.09 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 601 | 956.3 | 1,717 | 1,868 | 2,265 | 2,854 | 3,726 | 5,260 |
| EBITDA 1 | -97.89 | 84.89 | 539.9 | 483.8 | 898.9 | 1,143 | 1,747 | 2,844 |
| EBIT 1 | -111 | 71.96 | 525.9 | 469.2 | 873.9 | 1,122 | 1,723 | 2,826 |
| Net income 1 | -90.45 | 55.55 | 431.4 | 428.4 | 735.6 | 948.1 | 1,416 | 2,278 |
| Net Debt 1 | -385.9 | -539.3 | -1,165 | -2,836 | -3,620 | -4,485 | -5,705 | -7,720 |
| Reference price 2 | 150.80 | 252.60 | 538.00 | 565.50 | 616.00 | 663.00 | 663.00 | 663.00 |
| Nbr of stocks (in thousands) | 54,829 | 55,423 | 55,624 | 58,879 | 59,640 | 59,509 | - | - |
| Announcement Date | 2/16/22 | 2/14/23 | 2/15/24 | 2/13/25 | 2/12/26 | - | - | - |
1SEK in Million2SEK
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 41.8x | 12.25x | 30.59x | -.--% | 3.97B | |
| 37.66x | 13.18x | 27.98x | 0.53% | 1,143B | |
| 39.33x | 6.61x | 18.6x | 1.99% | 647B | |
| 37.45x | 8.4x | 17.37x | 2.4% | 506B | |
| 21.46x | 5.22x | 12.98x | 2.51% | 384B | |
| 103.38x | 5.8x | 24.86x | 2.4% | 350B | |
| 21.99x | 5.69x | 13.69x | 2.94% | 293B | |
| 22.31x | 4.51x | 12.87x | 1.96% | 265B | |
| 28.42x | 7.28x | 13.03x | 2.25% | 242B | |
| -45.78x | 7.1x | 27.53x | 2.07% | 197B | |
| Average | 30.80x | 7.60x | 19.95x | 1.91% | 403.15B | |
| Weighted average by Cap. | 35.28x | 8.36x | 20.49x | 1.8% |
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
- CAMX Stock
- Valuation Camurus AB
Select your edition
All financial news and data tailored to specific country editions
