|
Market Closed -
Nasdaq Stockholm
12:00:00 2026-09-04 EDT
|
5-day change | 1st Jan Change | ||
| 13.94 SEK | -0.57% |
|
-3.60% | -52.91% |
| 09-04 | Hanna Mannberg leaves Fractal's board | FW |
| 09-02 | Fractal Gaming launches four new gaming products | FW |
Company Valuation: Fractal Gaming Group AB
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 859 | 627.5 | 1,016 | 978.4 | 863.4 | 406.6 | - | - |
| Change | - | -26.95% | 61.95% | -3.72% | -11.75% | -52.91% | - | - |
| Enterprise Value (EV) 1 | 985.2 | 743.1 | 1,008 | 927.8 | 871.9 | 395.1 | 391.6 | 389.6 |
| Change | - | -24.57% | 35.69% | -7.99% | -6.02% | -54.68% | -0.89% | -0.51% |
| P/E | -148x | 53.9x | 11.3x | 21x | 26.9x | -14.6x | 27.1x | 12.5x |
| PBR | 3.22x | 2.26x | 2.76x | 2.35x | 2.09x | 1.06x | 1.02x | 0.96x |
| PEG | - | -0x | 0x | -0.4x | -0.9x | 0x | -0x | 0x |
| Capitalization / Revenue | 1.79x | 1.29x | 1.31x | 1.4x | 1.07x | 0.9x | 0.68x | 0.59x |
| EV / Revenue | 2.06x | 1.53x | 1.3x | 1.33x | 1.08x | 0.87x | 0.65x | 0.57x |
| EV / EBITDA | 29.4x | 21.9x | 7.35x | 11x | 11.2x | 158x | 7.83x | 5.37x |
| EV / EBIT | 50x | 48.6x | 8.71x | 15.8x | 17.4x | -16.1x | 16.3x | 8.76x |
| EV / FCF | -15.5x | - | - | - | -70.3x | 16.5x | 65.3x | 23.6x |
| FCF Yield | -6.47% | - | - | - | -1.42% | 6.07% | 1.53% | 4.23% |
| Dividend per Share 2 | - | - | - | - | - | - | 0.38 | 0.62 |
| Rate of return | - | - | - | - | - | - | 2.73% | 4.45% |
| EPS 2 | -0.2 | 0.4 | 3.1 | 1.6 | 1.1 | -0.955 | 0.515 | 1.115 |
| Distribution rate | - | - | - | - | - | - | 73.8% | 55.6% |
| Net sales 1 | 478.6 | 485.6 | 773.3 | 697.9 | 809.5 | 453 | 598.5 | 688.5 |
| EBITDA 1 | 33.5 | 34 | 137.2 | 84 | 77.8 | 2.5 | 50 | 72.5 |
| EBIT 1 | 19.7 | 15.3 | 115.8 | 58.6 | 50.2 | -24.5 | 24 | 44.5 |
| Net income 1 | -4.4 | 10.7 | 89.6 | 47.7 | 32.5 | -28 | 15 | 32.5 |
| Net Debt 1 | 126.2 | 115.6 | -7.9 | -50.6 | 8.5 | -11.5 | -15 | -17 |
| Reference price 2 | 29.50 | 21.55 | 34.90 | 33.60 | 29.60 | 13.94 | 13.94 | 13.94 |
| Nbr of stocks (in thousands) | 29,120 | 29,120 | 29,120 | 29,120 | 29,171 | 29,170 | - | - |
| Announcement Date | 2/10/22 | 2/9/23 | 2/8/24 | 2/6/25 | 2/5/26 | - | - | - |
1SEK in Million2SEK
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | -14.6x | 0.87x | 158.05x | -.--% | 42.5M | |
| 21.43x | 1.84x | 14.56x | 0.48% | 339B | |
| 24.74x | 9.98x | 17.98x | 0.35% | 192B | |
| 18.41x | 1.79x | 9.08x | 1.09% | 69.03B | |
| 17.61x | 0.45x | 8.16x | 1.82% | 51.26B | |
| 34.77x | 6.07x | 20.67x | 1.19% | 44.29B | |
| 39.9x | 24.48x | 30.32x | 1.12% | 41.75B | |
| 13.15x | 0.58x | 7.05x | 3.67% | 29.43B | |
| 13.27x | 0.7x | 10.4x | 5.07% | 24.06B | |
| 28.66x | 2.96x | 19.08x | 2.57% | 22.09B | |
| Average | 19.73x | 4.97x | 29.54x | 1.74% | 81.31B | |
| Weighted average by Cap. | 23.04x | 5.02x | 15.38x | 0.97% |
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
- FRACTL Stock
- Valuation Fractal Gaming Group AB
Select your edition
All financial news and data tailored to specific country editions
