Valuation Elon AB London S.E.

Stocks

Market Closed - London S.E. 11:59:08 2018-05-21 EDT			After hours 11:25:00
56.20 ^SEK	-1.40%		40.90	-27.22%

09-28	Elon board member Mats Karlsson makes his first stock purchase	FW
09-01	Analysguiden raises justified value for Elon to 35 kronor - commissioned analysis	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2022	2023	2024	2025
Market Cap ¹	564.7	390.8	343.3	250.4
Change	-	-30.79%	-12.17%	-27.06%
Enterprise Value (EV) ¹	836.4	574.2	677.7	491
Change	-	-31.36%	18.02%	-27.55%
P/E	14.8x	-23.5x	105x	-2.52x
PBR	0.36x	0.7x	0.61x	0.68x
PEG	-	0x	-1x	0x
Capitalization / Revenue	0.12x	0.08x	0.07x	0.05x
EV / Revenue	0.18x	0.12x	0.14x	0.11x
EV / EBITDA	9.64x	14.2x	15.3x	19.4x
EV / EBIT	14.4x	124x	67.4x	-104x
EV / FCF	-	-	-	-
FCF Yield	-	-	-	-
Dividend per Share ²	2	1.25	1.25	-
Rate of return	5.26%	4.75%	5.41%	-
EPS ²	2.574	-1.121	0.22	-6.69
Distribution rate	77.7%	-112%	568%	-
Net sales ¹	4,719	4,888	4,728	4,671
EBITDA ¹	86.75	40.32	44.34	25.37
EBIT ¹	58.28	4.641	10.05	-4.707
Net income ¹	33.3	-16.65	3.341	-99.37
Net Debt ¹	271.7	183.3	334.4	240.6
Reference price ²	38.00	26.30	23.10	16.85
Nbr of stocks (in thousands)	14,860	14,860	14,860	14,860
Announcement Date	4/8/24	4/8/24	3/27/25	4/2/26

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
ALPHABET INC.	16.67x	8.14x	17.39x	0.25%	4,190B
META PLATFORMS, INC.	23.23x	7.35x	12.93x	0.29%	1,847B
TENCENT HOLDINGS LIMITED	14.88x	3.97x	9.19x	1.37%	494B
MASTERCARD, INC.	28.21x	13.23x	20.91x	0.64%	483B
NETFLIX, INC.	19.42x	5.75x	17.28x	-.--%	290B
ALIBABA GROUP HOLDING LIMITED	21.02x	1.52x	10.44x	1.01%	267B
SHOPIFY INC.	92.29x	12.12x	65.11x	-.--%	191B
UBER TECHNOLOGIES, INC.	21.46x	2.46x	12.51x	-.--%	140B
PDD HOLDINGS INC.	7.99x	0.88x	3.8x	-.--%	111B
Average	27.24x	6.16x	18.84x	0.4%	890.34B
Weighted average by Cap.	20.78x	7.60x	16.69x	0.36%