Company Valuation: EasyFill AB

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 138.4 130.4 97.41 37.79 21.44 41.99
Change - -5.83% -25.27% -61.2% -43.26% 95.8%
Enterprise Value (EV) 1 154 157 121.2 49.63 34.77 60.03
Change - 1.94% -22.81% -59.05% -29.94% 72.67%
P/E -9.44x -10.9x -5.66x -1.78x -0.98x -2.9x
PBR 2.7x 2.29x 2.37x 0.99x 1.03x 3.32x
PEG - 0.3x -0.1x 0.1x -0.29x 0.1x
Capitalization / Revenue 1.33x 1.2x 0.89x 0.47x 0.28x 0.82x
EV / Revenue 1.48x 1.44x 1.1x 0.62x 0.46x 1.17x
EV / EBITDA -14.6x -28.1x -14.8x -3.1x -3.13x -5.95x
EV / EBIT -10.3x -15.6x -9.09x -2.77x -2.77x -5.54x
EV / FCF -21.2x -14.7x -64.9x -16.6x 12x -7.96x
FCF Yield -4.72% -6.8% -1.54% -6.01% 8.35% -12.6%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.1626 -0.1006 -0.1451 -0.1001 -0.1035 -0.048
Distribution rate - - - - - -
Net sales 1 103.8 108.9 109.9 79.9 76.27 51.25
EBITDA 1 -10.52 -5.593 -8.164 -16.01 -11.12 -10.09
EBIT 1 -14.97 -10.04 -13.32 -17.94 -12.54 -10.83
Net income 1 -18.14 -11.92 -17.2 -22.35 -21.98 -14.48
Net Debt 1 15.58 26.64 23.77 11.83 13.32 18.04
Reference price 2 1.5350 1.1000 0.8220 0.1780 0.1010 0.1390
Nbr of stocks (in thousands) 90,178 118,502 118,502 212,314 212,314 302,066
Announcement Date 5/5/21 6/9/22 5/16/23 5/16/24 5/6/25 5/7/26
1SEK in Million2SEK
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 3.31M
28.94x4.17x20.45x0.93% 96.49B
30.39x3.79x20.35x1.11% 88.05B
26.86x2.4x11.68x1.8% 45.23B
20.83x1.1x8.09x1.74% 36.28B
15.52x2.46x11.21x1.4% 12.71B
26.3x1.54x15.13x3.91% 12.39B
27.08x2.43x14x1.09% 9.11B
15.89x2.12x10.31x2.5% 7.84B
27.67x2.09x16.08x1.15% 7.4B
Average 24.39x 2.46x 14.14x 1.74% 31.55B
Weighted average by Cap. 27.06x 3.14x 16.62x 1.38%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA