|
Market Closed -
Nasdaq Stockholm
12:00:00 2026-10-07 EDT
|
5-day change | 1st Jan Change | ||
| 643.00 SEK | +0.94% |
|
+2.96% | +4.38% |
| 10-05 | Camurus gets higher target price from Nordea, sees upside in core business | FW |
| 10-05 | Nordea raises its price target for Camurus to SEK 950 (914), 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 | 38,264 | - | - |
| Change | - | 69.32% | 113.76% | 11.26% | 10.34% | 4.15% | - | - |
| Enterprise Value (EV) 1 | 7,882 | 13,461 | 28,760 | 30,460 | 33,118 | 33,738 | 32,501 | 30,432 |
| Change | - | 70.77% | 113.66% | 5.91% | 8.73% | 1.87% | -3.67% | -6.37% |
| P/E | -90.8x | 260x | 71.7x | 78.5x | 50.2x | 39.2x | 27.2x | 16.7x |
| PBR | 9.67x | 14x | 20.7x | 10.2x | 8.73x | 7.26x | 5.69x | 4.19x |
| PEG | - | -2x | 0x | -19.63x | 0.7x | 1.2x | 0.6x | 0.3x |
| Capitalization / Revenue | 13.8x | 14.6x | 17.4x | 17.8x | 16.2x | 13.3x | 10.3x | 7.28x |
| EV / Revenue | 13.1x | 14.1x | 16.8x | 16.3x | 14.6x | 11.7x | 8.77x | 5.79x |
| EV / EBITDA | -80.5x | 159x | 53.3x | 63x | 36.8x | 28.9x | 18.8x | 10.6x |
| EV / EBIT | -71x | 187x | 54.7x | 64.9x | 37.9x | 30.2x | 19.1x | 10.7x |
| EV / FCF | -53.1x | 136x | 48.2x | 84.9x | 45.3x | 40.6x | 27.3x | 14.7x |
| FCF Yield | -1.88% | 0.74% | 2.07% | 1.18% | 2.21% | 2.47% | 3.66% | 6.81% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | -1.66 | 0.97 | 7.5 | 7.2 | 12.26 | 16.39 | 23.61 | 38.62 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 601 | 956.3 | 1,717 | 1,868 | 2,265 | 2,884 | 3,704 | 5,260 |
| EBITDA 1 | -97.89 | 84.89 | 539.9 | 483.8 | 898.9 | 1,167 | 1,733 | 2,874 |
| EBIT 1 | -111 | 71.96 | 525.9 | 469.2 | 873.9 | 1,117 | 1,704 | 2,845 |
| Net income 1 | -90.45 | 55.55 | 431.4 | 428.4 | 735.6 | 978.5 | 1,408 | 2,306 |
| Net Debt 1 | -385.9 | -539.3 | -1,165 | -2,836 | -3,620 | -4,527 | -5,763 | -7,832 |
| Reference price 2 | 150.80 | 252.60 | 538.00 | 565.50 | 616.00 | 643.00 | 643.00 | 643.00 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 38.86x | 11.58x | 28.59x | -.--% | 3.82B | |
| 32.87x | 11.93x | 24.1x | 0.6% | 1,060B | |
| 28.34x | 6.29x | 17.98x | 2.1% | 623B | |
| 37.73x | 7.89x | 16.32x | 2.6% | 480B | |
| 103.26x | 5.79x | 24.59x | 2.4% | 352B | |
| 19.01x | 4.63x | 11.48x | 2.86% | 345B | |
| 19.87x | 5.19x | 12.84x | 3.07% | 274B | |
| 20.52x | 4.22x | 12.02x | 2.1% | 249B | |
| 25.43x | 6.65x | 11.85x | 2.51% | 223B | |
| -43.62x | 6.37x | 24.89x | 2.28% | 182B | |
| Average | 28.23x | 7.05x | 18.47x | 2.05% | 379.18B | |
| Weighted average by Cap. | 32.16x | 7.68x | 18.72x | 1.94% |
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
