Company Valuation: Divio Technologies AB

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 190.9 89.73 17.72 37.24 51.2 42.62
Change - -52.99% -80.25% 110.1% 37.5% -16.77%
Enterprise Value (EV) 1 189.8 80.45 15.67 24.6 41.93 34.77
Change - -57.61% -80.53% 57.03% 70.44% -17.07%
P/E -8.5x -8.04x -1.95x -2.58x -2.09x -5.2x
PBR 19.7x 4.78x 0.98x 4.83x 11.7x 15x
PEG - 0.1x 0.1x 0.1x -38.62x 0.1x
Capitalization / Revenue 15x 5.71x 0.94x 1.88x 2.03x 1.25x
EV / Revenue 14.9x 5.12x 0.83x 1.24x 1.66x 1.02x
EV / EBITDA -11.2x -7.01x -1.52x -2.96x -4.76x 98.5x
EV / EBIT -11.1x -6.98x -1.51x -1.72x -2.76x -6.11x
EV / FCF -18.9x -11.1x -5.25x 6.13x -4.33x -7.97x
FCF Yield -5.3% -8.98% -19% 16.3% -23.1% -12.5%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.2941 -0.1304 -0.1059 -0.0776 -0.0777 -0.0219
Distribution rate - - - - - -
Net sales 1 12.77 15.72 18.85 19.85 25.2 34.09
EBITDA 1 -16.98 -11.47 -10.33 -8.309 -8.813 0.353
EBIT 1 -17.06 -11.53 -10.4 -14.29 -15.18 -5.691
Net income 1 -18.61 -10.88 -9.07 -13.2 -15.89 -7.765
Net Debt 1 -1.095 -9.287 -2.057 -12.64 -9.273 -7.847
Reference price 2 2.5000 1.0480 0.2070 0.2000 0.1625 0.1140
Nbr of stocks (in thousands) 76,350 85,623 85,623 186,190 315,091 373,840
Announcement Date 5/14/21 5/13/22 5/12/23 5/20/24 5/23/25 6/4/26
1SEK in Million2SEK
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 2.9M
21.6x3.56x12.43x3.08% 207B
21.58x4.56x11.19x0.77% 185B
-607.69x43.23x177.59x-.--% 125B
-129.95x18.06x99.96x-.--% 116B
13.16x1.47x7.72x3.65% 108B
13.16x2.39x9.01x6.24% 76.63B
19.26x5.15x12.66x2.91% 57.36B
-16.8x7.28x12.38x-.--% 47.39B
22.08x1.83x11.56x1.41% 43.4B
Average -71.51x 9.72x 39.39x 2.01% 96.77B
Weighted average by Cap. -81.81x 10.51x 43.30x 1.95%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


  1. Stock Market
  2. Stocks
  3. DIVIO B Stock
  4. Valuation Divio Technologies AB