|
Market Closed -
Nasdaq Stockholm
12:00:00 2026-10-16 EDT
|
5-day change | 1st Jan Change | ||
| 22.28 SEK | +3.72% |
|
+16.04% | -52.45% |
| 10-16 | Nordea sees attractive valuation in Dometic after share price decline | FW |
| 10-16 | Nordea cuts price target for Dometic to SEK 35 (39), reiterates buy | FW |
Company Valuation: Dometic Group AB
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 38,005 | 21,496 | 28,793 | 16,614 | 14,972 | 7,118 | - | - |
| Change | - | -43.44% | 33.95% | -42.3% | -9.88% | -52.45% | - | - |
| Enterprise Value (EV) 1 | 51,514 | 35,740 | 40,729 | 27,903 | 24,850 | 17,803 | 16,813 | 15,994 |
| Change | - | -30.62% | 13.96% | -31.49% | -10.94% | -28.36% | -5.56% | -4.87% |
| P/E | 21.3x | 12.1x | 21.6x | -7.21x | 35x | 12.4x | 7.13x | 5.94x |
| PBR | 1.64x | 0.81x | 1.11x | 0.65x | 0.72x | 0.32x | 0.31x | 0.31x |
| PEG | - | - | -0.9x | 0x | -0x | 0.4x | 0.1x | 0.3x |
| Capitalization / Revenue | 1.77x | 0.72x | 1.04x | 0.67x | 0.71x | 0.35x | 0.33x | 0.32x |
| EV / Revenue | 2.4x | 1.2x | 1.47x | 1.13x | 1.18x | 0.88x | 0.78x | 0.72x |
| EV / EBITDA | 13.6x | 8.38x | 9.42x | 7.78x | 8.23x | 6.31x | 5.21x | 4.67x |
| EV / EBIT | 17.3x | 10.8x | 14.3x | 362x | 14.5x | 11.6x | 8.46x | 7.25x |
| EV / FCF | 69.6x | 28x | 9.64x | 8x | 10x | 13.1x | 10.7x | 9.11x |
| FCF Yield | 1.44% | 3.57% | 10.4% | 12.5% | 9.97% | 7.65% | 9.32% | 11% |
| Dividend per Share 2 | 2.45 | 1.3 | 1.9 | 1.3 | - | 0.9625 | 1.367 | 1.592 |
| Rate of return | 2.06% | 1.93% | 2.11% | 2.5% | - | 4.32% | 6.13% | 7.14% |
| EPS 2 | 5.58 | 5.58 | 4.17 | -7.21 | 1.34 | 1.798 | 3.123 | 3.748 |
| Distribution rate | 43.9% | 23.3% | 45.6% | -18% | - | 53.5% | 43.8% | 42.5% |
| Net sales 1 | 21,500 | 29,764 | 27,775 | 24,620 | 21,042 | 20,118 | 21,481 | 22,267 |
| EBITDA 1 | 3,775 | 4,266 | 4,326 | 3,587 | 3,018 | 2,822 | 3,226 | 3,424 |
| EBIT 1 | 2,979 | 3,321 | 2,849 | 77 | 1,708 | 1,531 | 1,988 | 2,206 |
| Net income 1 | 1,726 | 1,784 | 1,332 | -2,303 | 428 | 574 | 997.7 | 1,197 |
| Net Debt 1 | 13,509 | 14,244 | 11,936 | 11,289 | 9,878 | 10,685 | 9,695 | 8,875 |
| Reference price 2 | 118.95 | 67.28 | 90.12 | 52.00 | 46.86 | 22.28 | 22.28 | 22.28 |
| Nbr of stocks (in thousands) | 319,500 | 319,500 | 319,500 | 319,500 | 319,500 | 319,500 | - | - |
| Announcement Date | 1/27/22 | 1/27/23 | 1/31/24 | 1/29/25 | 1/28/26 | - | - | - |
1SEK in Million2SEK
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 12.39x | 0.88x | 6.31x | 4.32% | 719M | |
| 18.67x | 2.03x | 11.16x | 1.57% | 73.15B | |
| 18.22x | 1.25x | 9.64x | 2.05% | 41.91B | |
| 12.04x | 0.57x | 4.98x | 3.92% | 29.72B | |
| 12.75x | 0.54x | 3.91x | 4.52% | 28.08B | |
| 7.68x | 0.45x | 5.78x | 1.97% | 23.38B | |
| 14.71x | 2.66x | 9.15x | 4.14% | 20.7B | |
| 20.91x | 0.91x | 10.92x | 3.17% | 18.47B | |
| 29.55x | 1.18x | 12.42x | 0.62% | 17.75B | |
| 10.6x | 0.5x | 4.85x | 3% | 17.49B | |
| Average | 15.75x | 1.10x | 7.91x | 2.93% | 27.14B | |
| Weighted average by Cap. | 16.34x | 1.27x | 8.53x | 2.59% |
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
- DOM Stock
- Valuation Dometic Group AB
Select your edition
All financial news and data tailored to specific country editions
