Company Valuation: Gabather AB

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 75.06 60.74 61.73 20.71 9.487 11.22
Change - -19.08% 1.64% -66.45% -54.2% 18.25%
Enterprise Value (EV) 1 44.14 45.89 55.46 19.6 8.609 8.076
Change - 3.97% 20.85% -64.66% -56.07% -6.2%
P/E -5.09x -3.57x -7.21x -2.16x -1.07x -1.13x
PBR 2.6x 5.54x 18x 42.6x -2.27x 17.8x
PEG - -0.2x 0.1x -0.55x 0x 0x
Capitalization / Revenue - - - - - -
EV / Revenue - - - - - -
EV / EBITDA -3.01x -2.71x - - - -
EV / EBIT -2.99x -2.7x -6.49x -2.07x -1.11x -1.79x
EV / FCF -5.22x -4.71x -8.67x -5.3x -1.77x -2.04x
FCF Yield -19.2% -21.2% -11.5% -18.9% -56.5% -49.1%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -1.1 -1.27 -0.6283 -0.653 -0.375 -0.0242
Distribution rate - - - - - -
Net sales - - - - - -
EBITDA 1 -14.67 -16.91 - - - -
EBIT 1 -14.75 -16.99 -8.551 -9.474 -7.775 -4.511
Net income 1 -14.74 -17 -8.548 -9.437 -7.753 -4.652
Net Debt 1 -30.92 -14.85 -6.272 -1.115 -0.878 -3.143
Reference price 2 5.6000 4.5300 4.5300 1.4100 0.4000 0.0274
Nbr of stocks (in thousands) 13,403 13,408 13,627 14,690 23,718 409,435
Announcement Date 3/26/21 3/27/22 5/10/23 5/31/24 5/23/25 5/29/26
1SEK in Million2SEK
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 1.77M
20.78x7.3x14.73x1.43% 70.88B
48.85x9.38x29.23x0.04% 62.49B
30.44x6.47x16.8x-.--% 26.34B
-73.25x14.16x-68.28x-.--% 26.21B
-14.7x5.35x-6.73x-.--% 24.13B
28.25x5.33x17.72x-.--% 20.72B
45.45x16.69x33.86x0.33% 15.69B
18.03x5.37x12.55x-.--% 14.46B
-15.41x3481.82x-17.8x-.--% 14.24B
Average 9.83x 394.65x 3.56x 0.2% 27.52B
Weighted average by Cap. 15.96x 188.28x 7.95x 0.4%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


  1. Stock Market
  2. Stocks
  3. GABA Stock
  4. Valuation Gabather AB
-40%: Exceptional extension
d
:
:
SEIZE THE OFFER!