|
End-of-day quote
SPOTLIGHT STOCK MARKET AB
2026-09-18
|
5-day change | 1st Jan Change | ||
| 0.1800 SEK | +1.12% |
|
-27.42% | -55.88% |
| 09-01 | Exalt borrows an additional 2 million from its main shareholder | FW |
| 08-21 | Exalt cuts revenue and swings to an operating loss | FW |
Company Valuation: Exalt AB
Data adjusted to current consolidation scope
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Market Cap 1 | 32.97 | 25.4 | 26 | 24.54 | 25.94 | 22.05 |
| Change | - | -22.95% | 2.34% | -5.61% | 5.73% | -15% |
| Enterprise Value (EV) 1 | 35.87 | 30.75 | 29.47 | 27.55 | 29.2 | 24.39 |
| Change | - | -14.27% | -4.18% | -6.52% | 6% | -16.48% |
| P/E | 518x | -5.83x | -1.47x | 9.45x | 1,481x | -6.79x |
| PBR | 1.39x | 1.32x | 16.7x | 6x | 6.07x | 21.9x |
| PEG | - | 0x | -0x | -0x | -14.9x | 0x |
| Capitalization / Revenue | 0.88x | 0.67x | 0.58x | 0.5x | 0.53x | 0.45x |
| EV / Revenue | 0.95x | 0.81x | 0.65x | 0.56x | 0.59x | 0.5x |
| EV / EBITDA | 12.1x | -22.6x | 14.5x | 8.49x | 58.7x | 859x |
| EV / EBIT | 120x | -7.42x | -36.4x | 9x | 73.5x | -135x |
| EV / FCF | 7.73x | -37.7x | 12.9x | -51.6x | -66.1x | 271x |
| FCF Yield | 12.9% | -2.66% | 7.76% | -1.94% | -1.51% | 0.37% |
| Dividend per Share 2 | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - |
| EPS 2 | 0.001177 | -0.0806 | -0.328 | 0.0481 | 0.000324 | -0.0601 |
| Distribution rate | - | - | - | - | - | - |
| Net sales 1 | 37.66 | 37.95 | 45 | 49.38 | 49.11 | 48.52 |
| EBITDA 1 | 2.967 | -1.363 | 2.033 | 3.245 | 0.4977 | 0.0284 |
| EBIT 1 | 0.2998 | -4.147 | -0.8087 | 3.062 | 0.3974 | -0.1808 |
| Net income 1 | 0.0636 | -4.354 | -17.73 | 2.597 | 0.0175 | -3.25 |
| Net Debt 1 | 2.899 | 5.348 | 3.469 | 3.008 | 3.255 | 2.334 |
| Reference price 2 | 0.6100 | 0.4700 | 0.4810 | 0.4540 | 0.4800 | 0.4080 |
| Nbr of stocks (in thousands) | 54,047 | 54,047 | 54,047 | 54,047 | 54,047 | 54,047 |
| Announcement Date | 4/22/21 | 4/19/22 | 4/13/23 | 4/11/24 | 4/11/25 | 4/10/26 |
1SEK in Million2SEK
Estimates
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | - | - | - | - | 986K | |
| 11.03x | 1.31x | 4.14x | 7.04% | 222B | |
| 10.61x | 2.53x | 6.69x | 5.87% | 200B | |
| 13.18x | 2.12x | 4.91x | 4.16% | 149B | |
| 13.93x | 1.87x | 8.15x | 3.01% | 91.97B | |
| 11.64x | 0.87x | 3.26x | 6.65% | 79.55B | |
| 11.52x | 1.78x | 4.48x | 2.84% | 67.46B | |
| 15.29x | 2.68x | 8.37x | 5.06% | 58B | |
| 23.43x | 5.3x | 19.36x | 4.66% | 55.58B | |
| 14.98x | 2.77x | 6.2x | 4.39% | 51.14B | |
| Average | 13.96x | 2.36x | 7.28x | 4.85% | 97.51B | |
| Weighted average by Cap. | 12.80x | 2.12x | 6.33x | 5.26% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- EXALT Stock
- Valuation Exalt AB
Select your edition
All financial news and data tailored to specific country editions
