Valuation Ellos Holding AB

Stocks

End-of-day quote Nasdaq Stockholm 2026-10-16			5-day change	1st Jan Change
56.30 ^SEK	-0.35%		-0.53%	-

10-15	Pareto raises target price for Ellos to SEK 80, reiterates buy	FW
10-15	Pareto Securities raises price target for Ellos to 80 kronor (74), reiterates buy	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2026	2027	2028
Market Cap ¹	1,393	-	-
Change	-	-	-
Enterprise Value (EV) ¹	2,273	2,068	1,862
Change	-	-9%	-9.96%
P/E	55.2x	10.4x	6.61x
PBR	1.29x	1.14x	0.98x
PEG	-	0x	0.1x
Capitalization / Revenue	0.38x	0.36x	0.34x
EV / Revenue	0.62x	0.53x	0.46x
EV / EBITDA	6.63x	5.02x	4.16x
EV / EBIT	14.5x	8.68x	5.64x
EV / FCF	14.5x	8.02x	6.59x
FCF Yield	6.91%	12.5%	15.2%
Dividend per Share ²	1.545	3.945	5.965
Rate of return	2.74%	7.01%	10.6%
EPS ²	1.019	5.412	8.519
Distribution rate	152%	72.9%	70%
Net sales ¹	3,665	3,893	4,085
EBITDA ¹	342.5	411.9	447.5
EBIT ¹	156.7	238.3	330.2
Net income ¹	27.79	133.7	210.8
Net Debt ¹	879.5	675	469
Reference price ²	56.30	56.30	56.30
Nbr of stocks (in thousands)	24,747	-	-
Announcement Date	-	-	-

¹SEK in Million²SEK

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
ELLOS HOLDING AB	-	0.62x	6.63x	-	141M
HAL TRUST	11.89x	1.24x	5.33x	2.44%	16.64B
MERITZ FINANCIAL GROUP INC.	7.92x	14.95x	-	-.--%	15.66B
WASHINGTON H. SOUL PATTINSON AND COMPANY LIMITED	27.27x	7.12x	14.36x	2.55%	12.2B
Average	15.69x	5.98x	8.77x	1.66%	11.16B
Weighted average by Cap.	14.71x	7.65x	9.13x	1.61%