Valuation Elon AB London S.E.

Stocks

Market Closed - London S.E. Other stock markets 11:59:08 2018-05-21 EDT			5-day change	1st Jan Change
56.20 ^SEK	-1.40%		+174.15%	+210.50%

06-29	Elon Appoints New Logistics Chief to Executive Management	FW
06-22	Elon's chief product officer Onur Dogay is leaving the company	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2022	2023	2024	2025
Market Cap ¹	-	390.8	343.3	250.4
Change	-	-	-12.17%	-27.06%
Enterprise Value (EV) ¹	-	574.2	677.7	491
Change	-	-	18.02%	-27.55%
P/E	14.8x	-23.5x	105x	-2.52x
PBR	0.67x	0.7x	0.61x	0.68x
PEG	-	0x	-1x	0x
Capitalization / Revenue	-	0.08x	0.07x	0.05x
EV / Revenue	-	0.12x	0.14x	0.11x
EV / EBITDA	-	14.2x	15.3x	19.4x
EV / EBIT	-	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
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.($)
ALIBABA GROUP HOLDING LIMITED	20.46x	1.44x	10.05x	0.93%	266B
SHOPIFY INC.	136.63x	9.93x	53.79x	-.--%	154B
PDD HOLDINGS INC.	8.9x	0.71x	3.18x	-.--%	119B
MERCADOLIBRE, INC.	45.07x	2.02x	19.75x	-.--%	91.21B
MEITUAN	-39.24x	0.87x	57.78x	-.--%	65.86B
EBAY INC.	24.38x	4.36x	14.23x	1.12%	49.26B
COPART, INC.	17.18x	4.46x	10.81x	-	25.15B
VIPSHOP HOLDINGS LIMITED	5.45x	0.21x	2.27x	4.07%	7.05B
GLOBAL-E ONLINE LTD.	31.41x	4.11x	18.4x	-.--%	5.97B
Average	27.80x	3.13x	21.14x	0.77%	87.05B
Weighted average by Cap.	39.48x	3.31x	23.03x	0.44%