|
Market Closed -
OTC Markets
11:32:03 2026-04-14 EDT
|
5-day change | 1st Jan Change | ||
| 26.75 USD | +16.30% |
|
-4.53% | +7.00% |
| 08-28 | Listen to the yellow birds |  |
| 08-27 | Stockholm stocks look set to edge higher in early Thursday trading | FW |
Company Valuation: Castellum AB
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 83,025 | 41,461 | 70,590 | 59,364 | 52,360 | 59,723 | - | - |
| Change | - | -50.06% | 70.26% | -15.9% | -11.8% | 14.06% | - | - |
| Enterprise Value (EV) 1 | 152,657 | 117,452 | 130,173 | 115,597 | 109,259 | 106,080 | 108,250 | 106,477 |
| Change | - | -23.06% | 10.83% | -11.2% | -5.48% | -2.91% | 2.05% | -1.64% |
| P/E | 5.83x | 23.9x | -5.58x | 25.2x | 55.7x | 14.2x | 11.9x | 10.6x |
| PBR | 1x | 0.52x | 0.91x | 0.75x | 0.67x | 0.84x | 0.78x | 0.73x |
| PEG | - | -0.3x | 0x | -0x | -0.9x | 0x | 0.6x | 0.8x |
| Capitalization / Revenue | 13.1x | 4.61x | 7.2x | 6.03x | 5.46x | 6.59x | 7.24x | 6.94x |
| EV / Revenue | 24x | 13.1x | 13.3x | 11.7x | 11.4x | 11.7x | 13.1x | 12.4x |
| EV / EBITDA | 36.6x | 21.1x | 21.1x | 17.7x | 17.5x | 16.9x | 18.3x | 17.2x |
| EV / EBIT | 36.6x | 21.1x | 21.1x | 17.7x | 17.5x | 16.4x | 17.6x | 16.9x |
| EV / FCF | -13.4x | 124x | 96.3x | 64.4x | 145x | 65.4x | 49.9x | 46.3x |
| FCF Yield | -7.45% | 0.8% | 1.04% | 1.55% | 0.69% | 1.53% | 2.01% | 2.16% |
| Dividend per Share 2 | 7.6 | - | - | 2.48 | - | 2.466 | 2.597 | 2.799 |
| Rate of return | 3.12% | - | - | 2.06% | - | 1.85% | 1.95% | 2.1% |
| EPS 2 | 41.81 | 5.29 | -25.68 | 4.79 | 1.91 | 9.368 | 11.19 | 12.61 |
| Distribution rate | 18.2% | - | - | 51.8% | - | 26.3% | 23.2% | 22.2% |
| Net sales 1 | 6,353 | 8,996 | 9,806 | 9,849 | 9,593 | 9,065 | 8,248 | 8,600 |
| EBITDA 1 | 4,172 | 5,568 | 6,163 | 6,545 | 6,260 | 6,295 | 5,921 | 6,189 |
| EBIT 1 | 4,172 | 5,568 | 6,163 | 6,545 | 6,260 | 6,452 | 6,148 | 6,315 |
| Net income 1 | 11,828 | 1,750 | -11,592 | 2,357 | 938 | 4,175 | 4,026 | 4,189 |
| Net Debt 1 | 69,632 | 75,991 | 59,583 | 56,233 | 56,899 | 46,357 | 48,527 | 46,755 |
| Reference price 2 | 243.80 | 126.25 | 143.30 | 120.55 | 106.40 | 133.50 | 133.50 | 133.50 |
| Nbr of stocks (in thousands) | 340,544 | 328,401 | 492,601 | 492,446 | 492,102 | 447,361 | - | - |
| Announcement Date | 2/16/22 | 2/13/23 | 2/14/24 | 2/18/25 | 2/18/26 | - | - | - |
1SEK in Million2SEK
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 15.82x | 5x | 13.46x | 3.2% | 45.05B | |
| 8.73x | 1.51x | 7.87x | 4.07% | 30.18B | |
| 18.8x | 4.1x | 16.57x | 1.3% | 28.78B | |
| 5.5x | 0.66x | 1.4x | 9.09% | 26.47B | |
| 14.25x | 3.13x | 14.96x | 2.46% | 25.91B | |
| 8.16x | 0.9x | 3.29x | 2.74% | 20.87B | |
| 10.81x | 2.05x | 9.59x | 4.11% | 20.47B | |
| 13.59x | 6.57x | 17.49x | 1.57% | 19.61B | |
| 10.46x | 1.52x | 12.68x | 3.63% | 19.29B | |
| Average | 11.79x | 2.83x | 10.81x | 3.58% | 26.29B | |
| Weighted average by Cap. | 12.22x | 2.99x | 10.98x | 3.6% |
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
- CAST Stock
- CWQXY Stock
- Valuation Castellum AB
Select your edition
All financial news and data tailored to specific country editions
