Valuation Gapwaves AB

Stocks

Delayed Nasdaq Stockholm 09:15:27 2026-09-16 EDT			5-day change	1st Jan Change
12.22 ^SEK	+2.17%		+5.34%	-18.53%

06:58am	Gapwaves Wins SEK6 Million Antenna Production Equipment Order	MT
09-11	Gapwaves AB Receives Development Order from Valeo SA for Next-Generation Radar Sensors	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	1,523	855.3	696.1	442.3	545.1	434.6	-	-
Change	-	-43.85%	-18.61%	-36.47%	23.24%	-20.27%	-	-
Enterprise Value (EV)	1,523	669.9	606.8	401.5	457.9	434.6	434.6	434.6
Change	-	-56.02%	-9.42%	-33.83%	14.04%	-5.09%	0%	0%
P/E	-42x	-	-	-8.49x	-8.02x	-7.97x	-	10.9x
PBR	-	-	-	4.38x	4.65x	-	-	-
PEG	-	-	-	-	-0.7x	0.4x	-	-
Capitalization / Revenue	-	13.4x	25.3x	6.69x	6.02x	6.8x	2.66x	1.68x
EV / Revenue	-	0x	0x	0x	0x	6.8x	2.66x	1.68x
EV / EBITDA	-	-0x	-0x	-0x	-0x	-8.15x	50.5x	9x
EV / EBIT	-	-0x	-0x	-0x	-0x	-7.61x	1,086x	11.1x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	-1.18	-	-	-1.672	-1.87	-1.5	-	1.1
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	-	64.02	27.51	66.08	90.55	63.9	163.5	258.2
EBITDA ¹	-	-14.78	-48.3	-32	-33.9	-53.3	8.6	48.3
EBIT ¹	-	-22.77	-56.84	-54.4	-57.08	-57.1	0.4	39.1
Net income ¹	-36.31	-	-	-52.07	-58.24	-55.6	0.4	39.1
Net Debt	-	-185.4	-89.33	-40.75	-87.15	-	-	-
Reference price ²	49.60	27.85	22.35	14.20	15.00	11.96	11.96	11.96
Nbr of stocks (in thousands)	30,711	30,711	31,146	31,146	36,337	36,337	-	-
Announcement Date	2/17/22	2/10/23	2/9/24	2/7/25	2/6/26	-	-	-

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.($)
GAPWAVES AB	-7.97x	-	-	-	44.46M
CISCO SYSTEMS, INC.	27.03x	6.01x	15.56x	1.55%	434B
ARISTA NETWORKS, INC.	50.85x	17.99x	36.09x	-.--%	243B
FOXCONN INDUSTRIAL INTERNET CO., LTD.	20.09x	0.81x	14.69x	2.26%	180B
ZHONGJI INNOLIGHT CO., LTD.	27.95x	8.86x	21.39x	0.44%	151B
MOTOROLA SOLUTIONS, INC.	33.95x	6.55x	19.32x	0.99%	77.64B
LUMENTUM HOLDINGS INC.	39.58x	11.64x	26.14x	-.--%	75.25B
NOKIA OYJ	41.53x	2.19x	14.26x	1.74%	56.15B
GARMIN LTD.	27.86x	6.29x	20.99x	1.48%	53.8B
CIENA CORPORATION	57.66x	7.46x	33.03x	-.--%	47.41B
Average	31.85x	7.53x	22.39x	0.94%	131.82B
Weighted average by Cap.	33.46x	8.09x	21.52x	1.06%