|
Real-time Estimate
Cboe Europe
05:24:08 2026-09-17 EDT
|
5-day change | 1st Jan Change | ||
| 904.40 SEK | +0.65% |
|
+4.60% | +43.57% |
| 09-16 | Nasdaq removes observation status for Evolution | FW |
| 09-16 | Few Evolution shares were tendered into Candle Lake's mandatory offer | FW |
Company Valuation: Evolution AB
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 26,876 | 19,433 | 23,026 | 15,372 | 11,605 | 15,168 | - | - |
| Change | - | -27.69% | 18.49% | -33.24% | -24.5% | 30.7% | - | - |
| Enterprise Value (EV) 1 | 26,522 | 18,980 | 22,120 | 14,664 | 10,878 | 14,302 | 14,161 | 13,643 |
| Change | - | -28.44% | 16.55% | -33.71% | -25.81% | 31.47% | -0.99% | -3.65% |
| P/E | 46x | 23.5x | 21.9x | 12.6x | 11.1x | 14.8x | 13.2x | 12x |
| PBR | 8.42x | 5.62x | 5.74x | 3.87x | 2.85x | 3.82x | 3.58x | 3.27x |
| PEG | - | 0.6x | 0.8x | 0.6x | -1x | 5.23x | 1.1x | 1.22x |
| Capitalization / Revenue | 25.1x | 13.3x | 12.8x | 7.45x | 5.62x | 7.23x | 6.8x | 6.39x |
| EV / Revenue | 24.8x | 13x | 12.3x | 7.11x | 5.26x | 6.82x | 6.34x | 5.75x |
| EV / EBITDA | 36.1x | 18.8x | 17.5x | 10.4x | 7.97x | 10.4x | 9.64x | 8.75x |
| EV / EBIT | 40.6x | 20.9x | 19.4x | 10.3x | 8.65x | 11.8x | 11x | 9.95x |
| EV / FCF | 46.9x | 24.3x | 20.6x | 12.6x | 9.71x | 13.4x | 12.8x | 11.6x |
| FCF Yield | 2.13% | 4.11% | 4.86% | 7.94% | 10.3% | 7.45% | 7.82% | 8.64% |
| Dividend per Share 2 | 1.42 | 2 | 2.65 | 2.8 | - | 2.697 | 3.062 | 3.397 |
| Rate of return | 1.13% | 2.19% | 2.45% | 3.76% | - | 3.39% | 3.85% | 4.27% |
| EPS 2 | 2.73 | 3.88 | 4.93 | 5.91 | 5.23 | 5.378 | 6.025 | 6.616 |
| Distribution rate | 52% | 51.5% | 53.8% | 47.4% | - | 50.2% | 50.8% | 51.3% |
| Net sales 1 | 1,069 | 1,457 | 1,799 | 2,063 | 2,067 | 2,098 | 2,232 | 2,373 |
| EBITDA 1 | 734.6 | 1,008 | 1,267 | 1,411 | 1,366 | 1,381 | 1,468 | 1,560 |
| EBIT 1 | 654 | 908.1 | 1,143 | 1,420 | 1,257 | 1,210 | 1,289 | 1,372 |
| Net income 1 | 605.4 | 843.4 | 1,071 | 1,244 | 1,062 | 1,027 | 1,090 | 1,154 |
| Net Debt 1 | -353.6 | -453 | -906.3 | -708 | -726.9 | -866.6 | -1,008 | -1,525 |
| Reference price 2 | 125.58 | 91.15 | 108.15 | 74.42 | 58.25 | 79.64 | 79.64 | 79.64 |
| Nbr of stocks (in thousands) | 214,010 | 213,205 | 212,911 | 206,562 | 199,227 | 190,466 | - | - |
| Announcement Date | 2/9/22 | 2/2/23 | 2/1/24 | 1/30/25 | 2/5/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 14.81x | 6.82x | 10.35x | 3.39% | 17.5B | |
| 23.8x | 6.15x | 14.42x | 1.64% | 26.25B | |
| 13.26x | 2.22x | 7.74x | 5.59% | 18.05B | |
| -106.22x | 1.51x | 10.28x | -.--% | 16.93B | |
| 13.29x | 2.21x | 8.18x | 8.36% | 12.46B | |
| 231.52x | 1.88x | 17.3x | -.--% | 12.08B | |
| 29.56x | 3.48x | 16.58x | 3.56% | 7.65B | |
| 21.01x | 3.58x | 8.89x | 2% | 7.47B | |
| 15.6x | 2.32x | 8.51x | 2.33% | 6.76B | |
| Average | 28.51x | 3.35x | 11.36x | 2.99% | 13.91B | |
| Weighted average by Cap. | 22.18x | 3.72x | 11.47x | 2.92% |
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
- EVO Stock
- Valuation Evolution AB
Select your edition
All financial news and data tailored to specific country editions
